FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-166711-03 | ||
IMPORTANT NOTICE REGARDING THE CONDITIONS FOR THIS OFFERING OF ASSET-BACKED SECURITIES | ||
The securities offered by these materials are being offered when, as and if issued. In particular, you are advised that the offered securities, and the asset pool backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the offered securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the offered securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuer nor any of the underwriters will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery. | ||
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS | ||
The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-166711) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or Citigroup Global Markets Inc., Jeffries LLC, Goldman, Sachs & Co., RBS Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-877-858-5407. | ||
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS | ||
Any legends, disclaimers or other notices that may appear at the bottom of the email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) no representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system. | ||
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Related | Crossed | General | Detailed | Units, Pads, | |||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Group | Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | Rooms, Sq Ft | |||||||||||||||
1 | Loan | CGMRC | 39 Broadway | NAP | NAP | 39 Broadway | New York | New York | 10006 | Office | CBD | 1927 | 1994-2005 | 448,349 | ||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | NAP | NAP | 44 West 63rd Street | New York | New York | 10023 | Mixed Use | Hotel/Retail | 1923 | 2004-2007, 2013 | 423 | |||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | NAP | NAP | 1703 West Bethany Home Road | Phoenix | Arizona | 85015 | Retail | Regional Mall | 1961, 1972, 1984 | 2001-2007 | 850,638 | |||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | NAP | NAP | 3,719 | ||||||||||||||||||||||||
4.01 | Property | River Valley | 10910 Turner Boulevard | Longmont | Colorado | 80504 | Manufactured Housing | Manufactured Housing | 1968 | NAP | 210 | |||||||||||||||||||
4.02 | Property | Skyline Village | 1700 Swanson Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | Manufactured Housing | 1972 | NAP | 305 | |||||||||||||||||||
4.03 | Property | West Winds | 505 Williams Street | Cheyenne | Wyoming | 82007 | Manufactured Housing | Manufactured Housing | 1973 | NAP | 295 | |||||||||||||||||||
4.04 | Property | Gaslight | 2801 North 1st Street | Lincoln | Nebraska | 68521 | Manufactured Housing | Manufactured Housing | 1972, 2005, 2006 | NAP | 434 | |||||||||||||||||||
4.05 | Property | Aloha Vegas | 500 Miller Avenue | North Las Vegas | Nevada | 89030 | Manufactured Housing | Manufactured Housing | 1965 | NAP | 213 | |||||||||||||||||||
4.06 | Property | Dream Island | 1315 Dream Island Plaza | Steamboat Springs | Colorado | 80487 | Manufactured Housing | Manufactured Housing | 1954, 1959, 1961 | NAP | 81 | |||||||||||||||||||
4.07 | Property | Western Hills | 45 Purple Sage Road | Rock Springs | Wyoming | 82901 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 169 | |||||||||||||||||||
4.08 | Property | Kingswood | 2323 Bellwood Drive | Grand Island | Nebraska | 68801 | Manufactured Housing | Manufactured Housing | 1972 | NAP | 213 | |||||||||||||||||||
4.09 | Property | Woodlawn | 2720 North 2nd Street | Lincoln | Nebraska | 68521 | Manufactured Housing | Manufactured Housing | 1975 | NAP | 257 | |||||||||||||||||||
4.10 | Property | Lake Fork | 150 State Highway 300 | Leadville | Colorado | 80461 | Manufactured Housing | Manufactured Housing | 1960, 1973 | NAP | 151 | |||||||||||||||||||
4.11 | Property | Buckingham | 2910 Pat Booker Road | Universal City | Texas | 78148 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 130 | |||||||||||||||||||
4.12 | Property | Valle Grande | 8900 2nd Street NW | Albuquerque | New Mexico | 87114 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 71 | |||||||||||||||||||
4.13 | Property | Woodview | 1301 Oltorf Street West | Austin | Texas | 78704 | Manufactured Housing | Manufactured Housing | 1969 | NAP | 71 | |||||||||||||||||||
4.14 | Property | Countryside Estates | 2400 North 1st Street | Lincoln | Nebraska | 68521 | Manufactured Housing | Manufactured Housing | 1971 | NAP | 163 | |||||||||||||||||||
4.15 | Property | West Park Plaza | 129 Melody Lane | Grand Island | Nebraska | 68803 | Manufactured Housing | Manufactured Housing | 1968 | NAP | 230 | |||||||||||||||||||
4.16 | Property | Sheltered Valley | 1700 Wilson Street | Green River | Wyoming | 82935 | Manufactured Housing | Manufactured Housing | 1975 | NAP | 55 | |||||||||||||||||||
4.17 | Property | Cedar Village | 15814 East Colfax Avenue | Aurora | Colorado | 80011 | Manufactured Housing | Manufactured Housing | 1954 | NAP | 43 | |||||||||||||||||||
4.18 | Property | W Bar K | 3800 Sunset Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | Manufactured Housing | 1974 | NAP | 55 | |||||||||||||||||||
4.19 | Property | Country Oaks | 7510 Talley Road | San Antonio | Texas | 78253 | Manufactured Housing | Manufactured Housing | 1985 | NAP | 130 | |||||||||||||||||||
4.20 | Property | Trails End | 1925 East Murray Street | Rawlins | Wyoming | 82301 | Manufactured Housing | Manufactured Housing | 1975 | NAP | 62 | |||||||||||||||||||
4.21 | Property | Rancho Bridger | 5020 Springs Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | Manufactured Housing | 1975 | NAP | 75 | |||||||||||||||||||
4.22 | Property | Mountain Springs | 701 Antelope Drive | Rock Springs | Wyoming | 82901 | Manufactured Housing | Manufactured Housing | 1980 | NAP | 40 | |||||||||||||||||||
4.23 | Property | Windgate | 2800 Windgate Drive | New Braunfels | Texas | 78130 | Manufactured Housing | Manufactured Housing | 1986 | NAP | 55 | |||||||||||||||||||
4.24 | Property | Lawson | 2038 County Road 308 | Lawson | Colorado | 80436 | Manufactured Housing | Manufactured Housing | 1960 | NAP | 30 | |||||||||||||||||||
4.25 | Property | Golden Eagle | 1016 Harshman Street | Rawlins | Wyoming | 82301 | Manufactured Housing | Manufactured Housing | 1980 | NAP | 51 | |||||||||||||||||||
4.26 | Property | Sugar Creek | 211 Monroe Street | Rawlins | Wyoming | 82301 | Manufactured Housing | Manufactured Housing | 1977 | NAP | 33 | |||||||||||||||||||
4.27 | Property | Hillside | 300 Harshman Street | Rawlins | Wyoming | 82301 | Manufactured Housing | Manufactured Housing | 1960, 1968, 1973 | NAP | 26 | |||||||||||||||||||
4.28 | Property | Medicine Waters | 300 North 13th Street | Saratoga | Wyoming | 82331 | Manufactured Housing | Manufactured Housing | 1985 | NAP | 71 | |||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | NAP | NAP | 3820-4370 Blue Diamond Road & Valley View Boulevard | Las Vegas | Nevada | 89139 | Retail | Anchored | 2006-2010 | NAP | 505,072 | ||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | NAP | NAP | 127 West 25th Street | New York | New York | 10001 | Office | CBD | 1910 | 2010 | 104,000 | |||||||||||||||
7 | Loan | JLC | Radisson Bloomington | NAP | NAP | 1700 East American Boulevard | Bloomington | Minnesota | 55425 | Hospitality | Full Service | 2004 | 2010 | 403 | ||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | Group 2 | NAP | 34-44 Charles River Avenue | Boston | Massachusetts | 02129 | Hospitality | Extended Stay | 2003 | 2009, 2012 | 168 | |||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | NAP | NAP | 677 Ala Moana Boulevard | Honolulu | Hawaii | 96813 | Office | CBD | 1965-1971 | 2004-2005 | 293,013 | |||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | Group 1 | NAP | 351,527 | |||||||||||||||||||||||
10.01 | Property | 6750 West Loop South | 6750 West Loop South | Bellaire | Texas | 77401 | Office | Medical | 1975 | NAP | 201,932 | |||||||||||||||||||
10.02 | Property | 6700 West Loop South | 6700 West Loop South | Bellaire | Texas | 77401 | Office | Medical | 1975 | NAP | 76,662 | |||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | 4710 Bellaire Boulevard | Bellaire | Texas | 77401 | Office | Medical | 1975 | NAP | 72,933 | |||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | NAP | NAP | 263,803 | ||||||||||||||||||||||||
11.01 | Property | Stonecreek Village | 5757 Pacific Avenue | Stockton | California | 95207 | Retail | Anchored | 2008 | NAP | 171,392 | |||||||||||||||||||
11.02 | Property | Robinhood Plaza | 5756 Pacific Avenue | Stockton | California | 95207 | Retail | Anchored | 1984 | 2006 | 92,411 | |||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | NAP | NAP | 170 Lt. George W. Lee Avenue | Memphis | Tennessee | 38103 | Hospitality | Full Service | 2007 | 2012 | 203 | |||||||||||||||
13 | Loan | JLC | 1540 2nd Street | NAP | NAP | 1540 2nd Street | Santa Monica | California | 90401 | Mixed Use | Retail/Office | 2008 | NAP | 66,812 | ||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | NAP | NAP | 535 South Grand Avenue | Los Angeles | California | 90071 | Hospitality | Full Service | 1927 | 1987, 2009 | 188 | |||||||||||||||
15 | Loan | JLC | 100 East California Avenue | NAP | NAP | 100 East California Avenue | Bakersfield | California | 93307 | Office | General Suburban | 1988, 2006 | NAP | 166,585 | ||||||||||||||||
16 | Loan | JLC | Storage Masters | NAP | NAP | 413,139 | ||||||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | 16824 Chesterfield Airport Road | Chesterfield | Missouri | 63005 | Self Storage | Self Storage | 1988 | NAP | 111,916 | |||||||||||||||||||
16.02 | Property | Storage Masters - Plano | 4633 Hedgcoxe Road | Plano | Texas | 75024 | Self Storage | Self Storage | 2003 | NAP | 71,310 | |||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | 2601 East Terra Lane | O’Fallon | Missouri | 63366 | Self Storage | Self Storage | 1997 | NAP | 85,175 | |||||||||||||||||||
16.04 | Property | Storage Masters - Denver | 8881 East Florida Avenue | Denver | Colorado | 80247 | Self Storage | Self Storage | 1984, 1994 | NAP | 73,413 | |||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | 1025 Hemsath Road | Saint Charles | Missouri | 63303 | Self Storage | Self Storage | 1987 | NAP | 71,325 |
A-1
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Related | Crossed | General | Detailed | Units, Pads, | |||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Group | Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | Rooms, Sq Ft | |||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | NAP | NAP | 2701 Highway 54 | Peachtree City | Georgia | 30269 | Retail | Anchored | 2004-2006 | NAP | 136,498 | |||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | NAP | NAP | Various | National Harbor | Maryland | 20745 | Mixed Use | Office/Retail/Garage | 2007, 2008, 2009 | NAP | 405,722 | |||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | NAP | NAP | 9440 Santa Monica Boulevard | Beverly Hills | California | 90210 | Office | CBD | 1975 | NAP | 87,596 | ||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | NAP | NAP | 2200 Wheatsheaf Lane and 2201, 2267 and 2301 East Butler Street | Philadelphia | Pennsylvania | 19137 | Retail | Anchored | 2009-2012 | NAP | 133,661 | |||||||||||||||
21 | Loan | GSMC | Renaissance Center | NAP | NAP | 7001 and 7011 Fayetteville Road | Durham | North Carolina | 27713 | Mixed Use | Retail/Office | 2004 | 2006 | 152,995 | ||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | NAP | NAP | 9520-9570 South Eastern Avenue | Las Vegas | Nevada | 89123 | Mixed Use | Retail/Office | 2007 | NAP | 97,885 | |||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | NAP | NAP | 2855 Northeast 9th Street | Homestead | Florida | 33033 | Hospitality | Limited Service | 2009 | NAP | 126 | |||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | NAP | NAP | 43,989 | |||||||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | 241 Rockaway Parkway | Brooklyn | New York | 11212 | Retail | Unanchored | 2004 | NAP | 6,900 | |||||||||||||||||||
24.02 | Property | 198 East 98th Street | 198 East 98th Street | Brooklyn | New York | 11212 | Retail | Single Tenant Retail | 1929 | 2004-2008 | 13,089 | |||||||||||||||||||
24.03 | Property | 212 East 98th Street | 212 East 98th Street | Brooklyn | New York | 11212 | Retail | Unanchored | 2004 | NAP | 9,400 | |||||||||||||||||||
24.04 | Property | 9717 Kings Highway | 9717 Kings Highway | Brooklyn | New York | 11212 | Retail | Unanchored | 2004 | NAP | 7,100 | |||||||||||||||||||
24.05 | Property | 9729 Kings Highway | 9729 Kings Highway | Brooklyn | New York | 11212 | Retail | Single Tenant Retail | 2004 | NAP | 7,500 | |||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | Group 3 | Group A | 15405 Katy Freeway | Houston | Texas | 77094 | Hospitality | Limited Service | 1998 | NAP | 116 | |||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | Group 3 | Group A | 7150 South Clinton Street | Centennial | Colorado | 80112 | Hospitality | Limited Service | 1999 | 2007 | 128 | |||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | NAP | NAP | 125 Harbour Place Drive | Davidson | North Carolina | 28036 | Hospitality | Extended Stay | 2008 | NAP | 128 | |||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | Group 1 | NAP | 153,194 | |||||||||||||||||||||||
28.01 | Property | 6800 West Loop South | 6800 West Loop South | Bellaire | Texas | 77401 | Office | Medical | 1979 | NAP | 76,972 | |||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | 4747 Bellaire Boulevard | Bellaire | Texas | 77401 | Office | Medical | 1979 | NAP | 76,222 | |||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | NAP | NAP | 77 Box Street | Brooklyn | New York | 11222 | Hospitality | Limited Service | 1952 | 2012 | 47 | |||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | Group 4 | NAP | 142,433 | |||||||||||||||||||||||
30.01 | Property | Parkway Self Storage | 58 Locust Avenue | Bloomfield | New Jersey | 07003 | Self Storage | Self Storage | 1960 | 2004 | 90,246 | |||||||||||||||||||
30.02 | Property | Moore Self Storage | 1109 9th Avenue | Neptune | New Jersey | 07753 | Self Storage | Self Storage | 1950 | 1997, 2002 | 52,187 | |||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | Group 3 | NAP | 11580 Northwest 105th Street | Medley | Florida | 33178 | Hospitality | Limited Service | 2008-2009 | NAP | 127 | |||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | NAP | NAP | 281 | |||||||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | 7241 South Phillips Avenue | Chicago | Illinois | 60649 | Multifamily | Garden | 1923 | 2011 | 27 | |||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | 7612 South Kingston Avenue | Chicago | Illinois | 60649 | Multifamily | Mid-Rise | 1927 | 2011 | 26 | |||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | 7901 South Paxton Avenue | Chicago | Illinois | 60617 | Multifamily | Garden | 1956 | 2011 | 24 | |||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | 6101 South Langley Avenue | Chicago | Illinois | 60637 | Multifamily | Garden | 1934 | 2011 | 24 | |||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | 5236 West Harrison Street | Chicago | Illinois | 60644 | Multifamily | Garden | 1927 | 2011 | 18 | |||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | 7624 South Kingston Avenue | Chicago | Illinois | 60649 | Multifamily | Mid-Rise | 1927 | 2011 | 20 | |||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | 5732-5734 West Washington Boulevard | Chicago | Illinois | 60644 | Multifamily | Garden | 1928 | 2011 | 20 | |||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | 8155 South Ingleside Avenue | Chicago | Illinois | 60619 | Multifamily | Mid-Rise | 1926 | 2011 | 18 | |||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | 6230 South Artesian Avenue | Chicago | Illinois | 60629 | Multifamily | Garden | 1931 | 2011 | 14 | |||||||||||||||||||
32.10 | Property | 7655 South May Street | 7655 South May Street | Chicago | Illinois | 60620 | Multifamily | Garden | 1925 | 2011 | 12 | |||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | 7751-7757 South Loomis Boulevard | Chicago | Illinois | 60620 | Multifamily | Garden | 1926 | 2011 | 12 | |||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | 6236-6240 South Artesian Avenue | Chicago | Illinois | 60629 | Multifamily | Garden | 1928 | 2011 | 12 | |||||||||||||||||||
32.13 | Property | 2225 East 87th Street | 2225 East 87th Street | Chicago | Illinois | 60617 | Multifamily | Garden | 1961 | 2012 | 10 | |||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | 6401 South Maplewood Avenue | Chicago | Illinois | 60629 | Multifamily | Garden | 1929 | 2011 | 10 | |||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | 8200 South Clyde Avenue | Chicago | Illinois | 60617 | Multifamily | Garden | 1924 | 2011 | 8 | |||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | 7601 South Coles Avenue | Chicago | Illinois | 60649 | Multifamily | Garden | 1937 | 2011 | 9 | |||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | 1257-1259 South Kildare Avenue | Chicago | Illinois | 60623 | Multifamily | Garden | 1930 | 2011 | 9 | |||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | 6458 South Fairfield Avenue | Chicago | Illinois | 60629 | Multifamily | Garden | 1927 | 2011 | 8 | |||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | Group 5 | NAP | 4207 Confederate Point Road | Jacksonville | Florida | 32210 | Multifamily | Garden | 1971-1973 | NAP | 464 | ||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | NAP | NAP | 5060 A Street | Anchorage | Alaska | 99503 | Hospitality | Limited Service | 2003 | NAP | 106 | |||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | NAP | NAP | 4345 North Expressway | Brownsville | Texas | 78520 | Retail | Anchored | 2005 | NAP | 96,713 | |||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | NAP | NAP | 519 | ||||||||||||||||||||||||
36.01 | Property | Countryside | 2222-2223 East 8th Street | Pueblo | Colorado | 81001 | Manufactured Housing | Manufactured Housing | 1969 | NAP | 294 | |||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | 11932 Lake June Road | Balch Springs | Texas | 75180 | Manufactured Housing | Manufactured Housing | 1960 | NAP | 101 | |||||||||||||||||||
36.03 | Property | Dallas | 4010 West Davis Street | Dallas | Texas | 75211 | Manufactured Housing | Manufactured Housing | 1950 | NAP | 93 | |||||||||||||||||||
36.04 | Property | Bell’s Half Acres | 5312 West Ledbetter Drive | Dallas | Texas | 75236 | Manufactured Housing | Manufactured Housing | 1970 | NAP | 31 | |||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | NAP | NAP | 10 Senate Place | Jersey City | New Jersey | 07306 | Industrial | Warehouse | 1933-1943, 2001 | 2013 | 198,000 | |||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | NAP | NAP | 42480 Green Valley Drive | Clinton Township | Michigan | 48038 | Multifamily | Garden | 1975, 1986 | 2009 | 420 | ||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | Group 6 | NAP | 4700 Tchoupitoulas Street | New Orleans | Louisiana | 70115 | Self Storage | Self Storage | 1856, 1947, 1997 | NAP | 112,433 | ||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | NAP | NAP | 144 Bee Street | Charleston | South Carolina | 29401 | Hospitality | Limited Service | 1989 | 2010-2012 | 129 | |||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | NAP | NAP | 10103 Sherwood Lane | Riverview | Florida | 33578 | Multifamily | Garden | 1984 | NAP | 202 | ||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | NAP | NAP | 1183-1207 Howell Mill Road Northwest | Atlanta | Georgia | 30318 | Retail | Unanchored | 1940, 1956 | 2003, 2006 | 34,092 | |||||||||||||||
43 | Loan | CGMRC | Tower Colorado | NAP | NAP | 1720 South Bellaire Street | Denver | Colorado | 80222 | Office | General Suburban | 1974 | Various | 127,715 | ||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | NAP | NAP | 127,978 |
A-2
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Related | Crossed | General | Detailed | Units, Pads, | |||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Group | Group | Address | City | State | Zip Code | Property Type | Property Type | Year Built | Year Renovated | Rooms, Sq Ft | |||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | 1555 Brinton Road | Pittsburgh | Pennsylvania | 15221 | Self Storage | Self Storage | 2001-2011 | NAP | 72,242 | |||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | 196 Coxcomb Hill Road | New Kensington | Pennsylvania | 15068 | Self Storage | Self Storage | 1975-2008 | 2008 | 55,736 | |||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | NAP | NAP | 3601 Lynhaven Drive | Greensboro | North Carolina | 27406 | Multifamily | Garden | 1973 | NAP | 314 | ||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | Group 3 | NAP | 900 North Wood Dale Road | Wood Dale | Illinois | 60191 | Hospitality | Limited Service | 1988 | 2011 | 149 | |||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | NAP | NAP | 221-223 East Broadway | New York | New York | 10002 | Mixed Use | Multifamily/Retail | 1910 | 2011 | 26 | ||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | NAP | NAP | 242 | |||||||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | 11544 Harrells Ferry Road | Baton Rouge | Louisiana | 70816 | Hospitality | Extended Stay | 2010 | NAP | 121 | |||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | 8382 Airline Highway | Baton Rouge | Louisiana | 70815 | Hospitality | Extended Stay | 2010 | NAP | 121 | |||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | NAP | NAP | 15 Bloomfield Avenue | Montclair | New Jersey | 07042 | Retail | Unanchored | 2011 | NAP | 27,482 | ||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | NAP | NAP | 1308 North 20th Avenue | Pasco | Washington | 99301 | Retail | Anchored | 1975, 1976, 1980, 1985 | NAP | 117,030 | ||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | Group 6 | NAP | 4601 Chef Menteur Highway | New Orleans | Louisiana | 70126 | Self Storage | Self Storage | 2001 | 2006-2009 | 119,869 | ||||||||||||||||
52 | Loan | GSMC | Fayette Square | NAP | NAP | 605 Fayette Square | Oak Hill | West Virginia | 25901 | Retail | Anchored | 1984 | NAP | 135,804 | ||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | Group 5 | NAP | 2700 Croton Road | Melbourne | Florida | 32935 | Multifamily | Garden | 1985 | 2006 | 166 | ||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | NAP | NAP | 10950 Westbrae Parkway | Houston | Texas | 77031 | Multifamily | Garden | 1984 | NAP | 165 | ||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | Group 4 | NAP | 175,073 | ||||||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | 2350 Atlanta Road Southeast | Smyrna | Georgia | 30080 | Self Storage | Self Storage | 2002 | NAP | 60,675 | |||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | 1800 Sullivan Drive | Duluth | Georgia | 30096 | Self Storage | Self Storage | 2000 | NAP | 62,750 | |||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | 3885 Frey Road Northwest | Kennesaw | Georgia | 30144 | Self Storage | Self Storage | 1997 | NAP | 51,648 | |||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | NAP | NAP | 1401 South Shackleford Road | Little Rock | Arkansas | 72211 | Hospitality | Limited Service | 1998 | 2012 | 96 | |||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | NAP | NAP | 85 South Main Street | Barnegat | New Jersey | 08005 | Self Storage | Self Storage | 1991, 2001, 2004 | NAP | 95,677 | ||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | NAP | NAP | 900-902 West Cooksey Drive | Thomasville | North Carolina | 27360 | Retail | Anchored | 2007 | NAP | 46,128 | |||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | Group 7 | NAP | 141,550 | ||||||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | 999 West Silver Lake Road | Fenton | Michigan | 48430 | Self Storage | Self Storage | 1995 | NAP | 91,070 | |||||||||||||||||||
59.02 | Property | Storage Pros Portage | 820 West Centre Avenue | Portage | Michigan | 49024 | Self Storage | Self Storage | 1979-1987 | NAP | 50,480 | |||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | NAP | NAP | 577 Broadway | Bayonne | New Jersey | 07002 | Mixed Use | Multifamily/Retail | 1970 | 2012 | 27,550 | |||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | Group 2 | NAP | 34-44 Charles River Avenue | Boston | Massachusetts | 02129 | Ground Leased Land | Ground Leased Land | NAP | NAP | 58,370 | |||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | NAP | NAP | 13120 Hall Road | Sterling Heights | Michigan | 48313 | Self Storage | Self Storage | 2005, 2007 | NAP | 81,800 | ||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | Group 7 | NAP | 55 Father Devalles Boulevard | Fall River | Massachusetts | 02723 | Self Storage | Self Storage | 1987 | 2011 | 76,150 | ||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | NAP | NAP | 10800 West US Highway 290 | Austin | Texas | 78736 | Self Storage | Self Storage | 1999 | NAP | 89,710 | ||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | NAP | NAP | 1801, 1835, 1925 South Perimeter Road | Fort Lauderdale | Florida | 33309 | Office | General Suburban | 1982 | NAP | 73,149 | |||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | NAP | NAP | 222 San Pedro Avenue | Morgan Hill | California | 95037 | Self Storage | Self Storage | 1997 | NAP | 60,720 | ||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | NAP | NAP | 2800 Parmer Avenue | Fort Worth | Texas | 76109 | Multifamily | Student Housing | 2011 | NAP | 38 | ||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | NAP | NAP | 108 Park Road | Pleasant Grove | Alabama | 35127 | Retail | Single Tenant Retail | 2000 | NAP | 10,125 | ||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | NAP | NAP | 4419 Horseshoe Lake Road | Pontoon Beach | Illinois | 62040 | Manufactured Housing | Manufactured Housing | 1960 | NAP | 217 | ||||||||||||||||
70 | Loan | CGMRC | Bayou Village | NAP | NAP | 110 Deats Road | Dickinson | Texas | 77539 | Multifamily | Garden | 1984 | 2010 | 108 | ||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | NAP | NAP | 2151 Las Palmas Drive | Carlsbad | California | 92011 | Industrial | Flex | 1981 | NAP | 31,824 | ||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | NAP | NAP | 903 Peachtree Street | Atlanta | Georgia | 30309 | Retail | Unanchored | 1968 | 1999 | 8,504 |
A-3
CGCMT 2013-GCJ11
Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Net Mortgage | Debt | Debt | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | Amortization Type | ||||||||||||||||||
1 | Loan | CGMRC | 39 Broadway | SF | 190.70 | Fee Simple | 85,500,000 | 85,500,000 | 85,500,000 | 7.1% | 77,462,659 | 3.90000% | 0.02320% | 3.87680% | 403,276.31 | 4,839,315.72 | Interest Only, Then Amortizing | |||||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | Rooms | 425,531.91 | Fee Simple | 70,000,000 | 70,000,000 | 70,000,000 | 5.8% | 64,124,855 | 4.57000% | 0.03320% | 4.53680% | 357,597.12 | 4,291,165.44 | Interest Only, Then Amortizing | ||||||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | SF | 78.18 | Fee Simple | 66,500,000 | 66,500,000 | 66,500,000 | 5.5% | 61,142,449 | 4.80000% | 0.02320% | 4.77680% | 348,902.46 | 4,186,829.52 | Amortizing | ||||||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | Pads | 15,953.21 | 59,400,000 | 59,329,994 | 59,329,994 | 4.9% | 48,108,634 | 4.55000% | 0.02320% | 4.52680% | 302,738.35 | 3,632,860.20 | Amortizing | ||||||||||||||||||||
4.01 | Property | River Valley | Pads | Fee Simple | 7,045,687 | |||||||||||||||||||||||||||||||
4.02 | Property | Skyline Village | Pads | Fee Simple | 6,381,470 | |||||||||||||||||||||||||||||||
4.03 | Property | West Winds | Pads | Fee Simple | 5,761,202 | |||||||||||||||||||||||||||||||
4.04 | Property | Gaslight | Pads | Fee Simple | 4,172,077 | |||||||||||||||||||||||||||||||
4.05 | Property | Aloha Vegas | Pads | Fee Simple | 4,108,153 | |||||||||||||||||||||||||||||||
4.06 | Property | Dream Island | Pads | Fee Simple | 3,189,237 | |||||||||||||||||||||||||||||||
4.07 | Property | Western Hills | Pads | Fee Simple | 2,931,541 | |||||||||||||||||||||||||||||||
4.08 | Property | Kingswood | Pads | Fee Simple | 2,780,719 | |||||||||||||||||||||||||||||||
4.09 | Property | Woodlawn | Pads | Fee Simple | 2,566,971 | |||||||||||||||||||||||||||||||
4.10 | Property | Lake Fork | Pads | Fee Simple | 2,375,197 | |||||||||||||||||||||||||||||||
4.11 | Property | Buckingham | Pads | Fee Simple | 2,024,611 | |||||||||||||||||||||||||||||||
4.12 | Property | Valle Grande | Pads | Fee Simple | 1,816,856 | |||||||||||||||||||||||||||||||
4.13 | Property | Woodview | Pads | Fee Simple | 1,748,936 | |||||||||||||||||||||||||||||||
4.14 | Property | Countryside Estates | Pads | Fee Simple | 1,513,214 | |||||||||||||||||||||||||||||||
4.15 | Property | West Park Plaza | Pads | Fee Simple | 1,358,397 | |||||||||||||||||||||||||||||||
4.16 | Property | Sheltered Valley | Pads | Fee Simple | 1,174,614 | |||||||||||||||||||||||||||||||
4.17 | Property | Cedar Village | Pads | Fee Simple | 1,148,645 | |||||||||||||||||||||||||||||||
4.18 | Property | W Bar K | Pads | Fee Simple | 1,126,671 | |||||||||||||||||||||||||||||||
4.19 | Property | Country Oaks | Pads | Fee Simple | 1,087,717 | |||||||||||||||||||||||||||||||
4.20 | Property | Trails End | Pads | Fee Simple | 1,043,768 | |||||||||||||||||||||||||||||||
4.21 | Property | Rancho Bridger | Pads | Fee Simple | 1,008,810 | |||||||||||||||||||||||||||||||
4.22 | Property | Mountain Springs | Pads | Fee Simple | 642,242 | |||||||||||||||||||||||||||||||
4.23 | Property | Windgate | Pads | Fee Simple | 615,274 | |||||||||||||||||||||||||||||||
4.24 | Property | Lawson | Pads | Fee Simple | 596,296 | |||||||||||||||||||||||||||||||
4.25 | Property | Golden Eagle | Pads | Fee Simple | 557,342 | |||||||||||||||||||||||||||||||
4.26 | Property | Sugar Creek | Pads | Fee Simple | 275,675 | |||||||||||||||||||||||||||||||
4.27 | Property | Hillside | Pads | Fee Simple | 144,829 | |||||||||||||||||||||||||||||||
4.28 | Property | Medicine Waters | Pads | Fee Simple | 133,842 | |||||||||||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | SF | 116.82 | Leasehold | 59,000,000 | 59,000,000 | 59,000,000 | 4.9% | 44,056,396 | 4.96500% | 0.06320% | 4.90180% | 343,706.07 | 4,124,472.84 | Amortizing | |||||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | SF | 461.04 | Fee Simple | 48,000,000 | 47,947,785 | 47,947,785 | 4.0% | 39,335,969 | 4.90000% | 0.02320% | 4.87680% | 254,748.83 | 3,056,985.96 | Amortizing | ||||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | Rooms | 111,529.15 | Fee Simple | 45,000,000 | 44,946,246 | 44,946,246 | 3.7% | 41,173,566 | 4.49000% | 0.02320% | 4.46680% | 227,741.09 | 2,732,893.08 | Amortizing | |||||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | Rooms | 258,928.57 | Leasehold | 43,500,000 | 43,500,000 | 43,500,000 | 3.6% | 36,965,694 | 4.31000% | 0.03320% | 4.27680% | 215,524.58 | 2,586,294.96 | Interest Only, Then Amortizing | ||||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | SF | 141.43 | Leasehold | 41,440,000 | 41,440,000 | 41,440,000 | 3.4% | 38,529,290 | 4.17500% | 0.06320% | 4.11180% | 202,044.51 | 2,424,534.12 | Interest Only, Then Amortizing | ||||||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | SF | 110.23 | 38,750,000 | 38,750,000 | 38,750,000 | 3.2% | 38,750,000 | 3.80000% | 0.02320% | 3.77680% | 124,412.62 | 1,492,951.44 | Interest Only | |||||||||||||||||||
10.01 | Property | 6750 West Loop South | SF | Fee Simple | 23,116,200 | |||||||||||||||||||||||||||||||
10.02 | Property | 6700 West Loop South | SF | Fee Simple | 10,277,800 | |||||||||||||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | SF | Fee Simple | 5,356,000 | |||||||||||||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | SF | 136.47 | 36,000,000 | 36,000,000 | 36,000,000 | 3.0% | 28,366,178 | 3.77900% | 0.02320% | 3.75580% | 167,314.57 | 2,007,774.84 | Amortizing | ||||||||||||||||||||
11.01 | Property | Stonecreek Village | SF | Fee Simple | 20,500,000 | |||||||||||||||||||||||||||||||
11.02 | Property | Robinhood Plaza | SF | Fee Simple | 15,500,000 | �� | ||||||||||||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | Rooms | 167,487.68 | Leasehold | 34,000,000 | 34,000,000 | 34,000,000 | 2.8% | 31,941,331 | 5.00000% | 0.02320% | 4.97680% | 182,519.35 | 2,190,232.20 | Interest Only, Then Amortizing | ||||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | SF | 508.89 | Fee Simple | 34,000,000 | 34,000,000 | 34,000,000 | 2.8% | 30,560,060 | 4.68600% | 0.02320% | 4.66280% | 176,050.87 | 2,112,610.44 | Interest Only, Then Amortizing | |||||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | Rooms | 169,991.63 | Fee Simple | 32,000,000 | 31,958,426 | 31,958,426 | 2.6% | 25,519,221 | 4.10800% | 0.02320% | 4.08480% | 154,772.02 | 1,857,264.24 | Amortizing | ||||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | SF | 150.07 | Fee Simple | 25,000,000 | 25,000,000 | 25,000,000 | 2.1% | 20,280,934 | 4.60000% | 0.02320% | 4.57680% | 128,161.09 | 1,537,933.08 | Amortizing | |||||||||||||||||||
16 | Loan | JLC | Storage Masters | SF | 58.60 | 24,300,000 | 24,209,712 | 24,209,712 | 2.0% | 22,779,450 | 6.16300% | 0.02320% | 6.13980% | 148,247.02 | 1,778,964.24 | Amortizing | ||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | SF | Fee Simple | 8,712,042 | |||||||||||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | SF | Fee Simple | 5,025,201 | |||||||||||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | SF | Fee Simple | 4,369,650 | |||||||||||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | SF | Fee Simple | 3,096,925 | |||||||||||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | SF | Fee Simple | 3,005,894 |
A-4
CGCMT 2013-GCJ11
Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Net Mortgage | Debt | Debt | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | Amortization Type | ||||||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | SF | 175.83 | Fee Simple | 24,000,000 | 24,000,000 | 24,000,000 | 2.0% | 20,029,181 | 5.47000% | 0.02320% | 5.44680% | 135,817.97 | 1,629,815.64 | Amortizing | ||||||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | SF | 318.65 | Both Fee/Leasehold | 20,000,000 | 19,889,529 | 19,889,529 | 1.6% | 15,971,297 | 4.15000% | 0.02320% | 4.12680% | 97,220.66 | 1,166,647.92 | Amortizing | ||||||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | SF | 211.20 | Leasehold | 18,500,000 | 18,500,000 | 18,500,000 | 1.5% | 16,106,688 | 4.27000% | 0.02320% | 4.24680% | 91,225.62 | 1,094,707.44 | Interest Only, Then Amortizing | |||||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | SF | 120.08 | Fee Simple | 16,050,000 | 16,050,000 | 16,050,000 | 1.3% | 12,784,770 | 4.07750% | 0.02320% | 4.05430% | 77,344.00 | 928,128.00 | Amortizing | ||||||||||||||||||
21 | Loan | GSMC | Renaissance Center | SF | 104.58 | Fee Simple | 16,000,000 | 16,000,000 | 16,000,000 | 1.3% | 13,603,651 | 3.48950% | 0.02320% | 3.46630% | 71,753.40 | 861,040.80 | Interest Only, Then Amortizing | |||||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | SF | 149.67 | Both Fee/Leasehold | 14,650,000 | 14,650,000 | 14,650,000 | 1.2% | 12,012,664 | 4.92000% | 0.02320% | 4.89680% | 77,929.65 | 935,155.80 | Amortizing | ||||||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | Rooms | 114,285.71 | Fee Simple | 14,400,000 | 14,400,000 | 14,400,000 | 1.2% | 10,875,802 | 5.28000% | 0.02320% | 5.25680% | 86,546.73 | 1,038,560.76 | Amortizing | ||||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | SF | 312.18 | 13,750,000 | 13,732,566 | 13,732,566 | 1.1% | 11,009,079 | 4.22000% | 0.02320% | 4.19680% | 67,400.46 | 808,805.52 | Amortizing | |||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | SF | Fee Simple | 3,307,319 | |||||||||||||||||||||||||||||||
24.02 | Property | 198 East 98th Street | SF | Fee Simple | 3,163,523 | |||||||||||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | SF | Fee Simple | 3,091,625 | |||||||||||||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | SF | Fee Simple | 2,156,947 | |||||||||||||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | SF | Fee Simple | 2,013,151 | |||||||||||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | Rooms | 67,241.38 | Fee Simple | 7,800,000 | 7,800,000 | 7,800,000 | 0.6% | 5,683,099 | 4.31000% | 0.02320% | 4.28680% | 42,518.05 | 510,216.60 | Amortizing | ||||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | Rooms | 43,750.00 | Fee Simple | 5,600,000 | 5,600,000 | 5,600,000 | 0.5% | 4,080,173 | 4.31000% | 0.02320% | 4.28680% | 30,525.78 | 366,309.36 | Amortizing | ||||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | Rooms | 103,119.95 | Fee Simple | 13,250,000 | 13,199,353 | 13,199,353 | 1.1% | 10,784,479 | 4.70250% | 0.06320% | 4.63930% | 68,739.42 | 824,873.04 | Amortizing | ||||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | SF | 80.76 | 12,372,500 | 12,372,500 | 12,372,500 | 1.0% | 12,372,500 | 3.80000% | 0.02320% | 3.77680% | 39,723.74 | 476,684.88 | Interest Only | |||||||||||||||||||
28.01 | Property | 6800 West Loop South | SF | Fee Simple | 6,598,667 | |||||||||||||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | SF | Fee Simple | 5,773,833 | |||||||||||||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | Rooms | 254,910.04 | Fee Simple | 12,000,000 | 11,980,772 | 11,980,772 | 1.0% | 10,636,810 | 4.78000% | 0.02320% | 4.75680% | 68,621.31 | 823,455.72 | Amortizing | ||||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | SF | 80.60 | 11,512,500 | 11,479,565 | 11,479,565 | 1.0% | 9,237,911 | 4.29000% | 0.07320% | 4.21680% | 56,904.49 | 682,853.88 | Amortizing | |||||||||||||||||||
30.01 | Property | Parkway Self Storage | SF | Fee Simple | 7,628,115 | |||||||||||||||||||||||||||||||
30.02 | Property | Moore Self Storage | SF | Fee Simple | 3,851,450 | |||||||||||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | Rooms | 86,465.05 | Fee Simple | 11,000,000 | 10,981,061 | 10,981,061 | 0.9% | 8,033,711 | 4.37000% | 0.02320% | 4.34680% | 60,332.74 | 723,992.88 | Amortizing | ||||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | Units | 38,389.98 | 10,800,000 | 10,787,584 | 10,787,584 | 0.9% | 8,779,840 | 4.66000% | 0.02320% | 4.63680% | 55,753.52 | 669,042.24 | Amortizing | |||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | Units | Fee Simple | 1,230,414 | |||||||||||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | Units | Fee Simple | 1,001,500 | |||||||||||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | Units | Fee Simple | 858,428 | |||||||||||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | Units | Fee Simple | 829,814 | |||||||||||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | Units | Fee Simple | 829,814 | |||||||||||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | Units | Fee Simple | 686,743 | |||||||||||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | Units | Fee Simple | 686,743 | |||||||||||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | Units | Fee Simple | 658,128 | |||||||||||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | Units | Fee Simple | 486,443 | |||||||||||||||||||||||||||||||
32.10 | Property | 7655 South May Street | Units | Fee Simple | 486,443 | |||||||||||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | Units | Fee Simple | 486,443 | |||||||||||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | Units | Fee Simple | 429,214 | |||||||||||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | Units | Fee Simple | 414,907 | |||||||||||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | Units | Fee Simple | 400,600 | |||||||||||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | Units | Fee Simple | 343,371 | |||||||||||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | Units | Fee Simple | 329,064 | |||||||||||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | Units | Fee Simple | 314,757 | |||||||||||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | Units | Fee Simple | 314,757 | |||||||||||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | Units | 23,247.50 | Fee Simple | 10,800,000 | 10,786,838 | 10,786,838 | 0.9% | 8,701,886 | 4.40000% | 0.02320% | 4.37680% | 54,082.18 | 648,986.16 | Amortizing | |||||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | Rooms | 100,212.54 | Leasehold | 10,679,000 | 10,622,529 | 10,622,529 | 0.9% | 7,894,959 | 4.70000% | 0.02320% | 4.67680% | 60,576.12 | 726,913.44 | Amortizing | ||||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | SF | 108.57 | Fee Simple | 10,500,000 | 10,500,000 | 10,500,000 | 0.9% | 8,469,893 | 4.43500% | 0.06320% | 4.37180% | 52,797.20 | 633,566.40 | Amortizing | ||||||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | Pads | 19,288.78 | 10,027,000 | 10,010,876 | 10,010,876 | 0.8% | 7,431,647 | 4.76000% | 0.02320% | 4.73680% | 57,223.36 | 686,680.32 | Amortizing | ||||||||||||||||||||
36.01 | Property | Countryside | Pads | Fee Simple | 6,219,982 | |||||||||||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | Pads | Fee Simple | 2,038,716 | |||||||||||||||||||||||||||||||
36.03 | Property | Dallas | Pads | Leasehold | 1,216,041 | |||||||||||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | Pads | Fee Simple | 536,136 | |||||||||||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | SF | 44.95 | Fee Simple | 8,925,000 | 8,900,959 | 8,900,959 | 0.7% | 7,253,346 | 4.66000% | 0.02320% | 4.63680% | 46,074.09 | 552,889.08 | Amortizing | ||||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | Units | 20,952.38 | Fee Simple | 8,800,000 | 8,800,000 | 8,800,000 | 0.7% | 7,081,093 | 4.36400% | 0.06320% | 4.30080% | 43,880.03 | 526,560.36 | Amortizing | |||||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | SF | 77.69 | Fee Simple | 8,750,000 | 8,734,857 | 8,734,857 | 0.7% | 6,383,107 | 4.34000% | 0.02320% | 4.31680% | 47,844.12 | 574,129.44 | Amortizing | |||||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | Rooms | 67,332.64 | Fee Simple | 8,700,000 | 8,685,910 | 8,685,910 | 0.7% | 6,438,528 | 4.72000% | 0.02320% | 4.69680% | 49,450.21 | 593,402.52 | Amortizing | ||||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | Units | 42,421.13 | Fee Simple | 8,600,000 | 8,569,069 | 8,569,069 | 0.7% | 6,383,373 | 4.81000% | 0.02320% | 4.78680% | 49,327.35 | 591,928.20 | Amortizing | |||||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | SF | 240.99 | Fee Simple | 8,250,000 | 8,215,963 | 8,215,963 | 0.7% | 6,618,094 | 4.28000% | 0.02320% | 4.25680% | 40,730.07 | 488,760.84 | Amortizing | ||||||||||||||||||
43 | Loan | CGMRC | Tower Colorado | SF | 61.38 | Fee Simple | 7,850,000 | 7,838,925 | 7,838,925 | 0.6% | 7,089,866 | 3.72000% | 0.02320% | 3.69680% | 36,221.07 | 434,652.84 | Amortizing | |||||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | SF | 60.62 | 7,800,000 | 7,758,572 | 7,758,572 | 0.6% | 4,805,683 | 4.46000% | 0.07320% | 4.38680% | 49,178.40 | 590,140.80 | Amortizing |
A-5
CGCMT 2013-GCJ11
Allocated Cut-off | Monthly | Annual | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Unit | Loan Per | Ownership | Original | Cut-off Date | Date Balance | % of Initial | Balloon | Mortgage | Administrative | Net Mortgage | Debt | Debt | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Unit ($) | Interest | Balance ($) | Balance ($) | (multi-property) | Pool Balance | Balance ($) | Loan Rate (%) | Fee Rate (%) (1) | Loan Rate (%) | Service ($) (2) | Service ($) | Amortization Type | ||||||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | SF | Fee Simple | 4,973,444 | |||||||||||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | SF | Fee Simple | 2,785,128 | |||||||||||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | Units | 24,283.44 | Fee Simple | 7,625,000 | 7,625,000 | 7,625,000 | 0.6% | 5,591,782 | 4.48000% | 0.02320% | 4.45680% | 42,295.71 | 507,548.52 | Amortizing | |||||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | Rooms | 51,006.71 | Fee Simple | 7,600,000 | 7,600,000 | 7,600,000 | 0.6% | 5,537,377 | 4.31000% | 0.02320% | 4.28680% | 41,427.85 | 497,134.20 | Amortizing | ||||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | Units | 289,423.08 | Fee Simple | 7,525,000 | 7,525,000 | 7,525,000 | 0.6% | 6,351,379 | 4.07000% | 0.02320% | 4.04680% | 36,229.84 | 434,758.08 | Interest Only, Then Amortizing | |||||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | Rooms | 30,941.81 | 7,500,000 | 7,487,918 | 7,487,918 | 0.6% | 6,644,555 | 4.75000% | 0.02320% | 4.72680% | 42,758.80 | 513,105.60 | Amortizing | |||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | Rooms | Fee Simple | 3,903,701 | |||||||||||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | Rooms | Fee Simple | 3,584,217 | |||||||||||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | SF | 272.07 | Fee Simple | 7,500,000 | 7,477,145 | 7,477,145 | 0.6% | 5,934,889 | 3.90000% | 0.02320% | 3.87680% | 35,375.12 | 424,501.44 | Amortizing | |||||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | SF | 56.66 | Fee Simple | 6,650,000 | 6,631,160 | 6,631,160 | 0.5% | 5,347,319 | 4.35000% | 0.02320% | 4.32680% | 33,104.48 | 397,253.76 | Amortizing | |||||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | SF | 54.13 | Fee Simple | 6,500,000 | 6,488,634 | 6,488,634 | 0.5% | 4,730,806 | 4.28000% | 0.02320% | 4.25680% | 35,322.25 | 423,867.00 | Amortizing | |||||||||||||||||||
52 | Loan | GSMC | Fayette Square | SF | 44.92 | Fee Simple | 6,100,000 | 6,100,000 | 6,100,000 | 0.5% | 4,911,734 | 4.38300% | 0.02320% | 4.35980% | 30,485.19 | 365,822.28 | Amortizing | |||||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | Units | 36,100.53 | Fee Simple | 6,000,000 | 5,992,688 | 5,992,688 | 0.5% | 4,834,382 | 4.40000% | 0.02320% | 4.37680% | 30,045.65 | 360,547.80 | Amortizing | |||||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | Units | 35,454.55 | Fee Simple | 5,850,000 | 5,850,000 | 5,850,000 | 0.5% | 5,441,285 | 4.21000% | 0.02320% | 4.18680% | 28,641.66 | 343,699.92 | Interest Only, Then Amortizing | |||||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | SF | 31.33 | 5,500,000 | 5,484,794 | 5,484,794 | 0.5% | 4,445,583 | 4.50000% | 0.07320% | 4.42680% | 27,867.69 | 334,412.28 | Amortizing | ||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | SF | Fee Simple | 2,029,374 | |||||||||||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | SF | Fee Simple | 1,780,065 | |||||||||||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | SF | Fee Simple | 1,675,355 | |||||||||||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | Rooms | 54,106.78 | Fee Simple | 5,200,000 | 5,194,251 | 5,194,251 | 0.4% | 4,251,519 | 4.83000% | 0.02320% | 4.80680% | 27,376.97 | 328,523.64 | Amortizing | ||||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | SF | 53.24 | Fee Simple | 5,100,000 | 5,093,562 | 5,093,562 | 0.4% | 4,086,255 | 4.24000% | 0.07320% | 4.16680% | 25,059.09 | 300,709.08 | Amortizing | |||||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | SF | 104.74 | Fee Simple | 4,850,000 | 4,831,655 | 4,831,655 | 0.4% | 3,955,143 | 4.76000% | 0.02320% | 4.73680% | 25,329.14 | 303,949.68 | Amortizing | ||||||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | SF | 31.74 | 4,500,000 | 4,492,635 | 4,492,635 | 0.4% | 3,322,813 | 4.66000% | 0.02320% | 4.63680% | 25,422.89 | 305,074.68 | Amortizing | ||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | SF | Fee Simple | 2,751,739 | |||||||||||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | SF | Fee Simple | 1,740,896 | |||||||||||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | SF | 147.91 | Fee Simple | 4,075,000 | 4,075,000 | 4,075,000 | 0.3% | 3,291,102 | 4.47000% | 0.02320% | 4.44680% | 20,574.85 | 246,898.20 | Amortizing | ||||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | SF | 68.53 | Fee Simple | 4,000,000 | 4,000,000 | 4,000,000 | 0.3% | 4,000,000 | 4.26000% | 0.04320% | 4.21680% | 14,397.22 | 172,766.64 | Interest Only | ||||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | SF | 47.77 | Fee Simple | 3,930,000 | 3,907,726 | 3,907,726 | 0.3% | 2,853,554 | 4.22500% | 0.02320% | 4.20180% | 21,235.33 | 254,823.96 | Amortizing | |||||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | SF | 48.51 | Fee Simple | 3,700,000 | 3,693,890 | 3,693,890 | 0.3% | 2,726,969 | 4.61000% | 0.02320% | 4.58680% | 20,797.50 | 249,570.00 | Amortizing | |||||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | SF | 41.09 | Fee Simple | 3,700,000 | 3,685,920 | 3,685,920 | 0.3% | 3,256,838 | 4.39000% | 0.02320% | 4.36680% | 20,335.47 | 244,025.64 | Amortizing | |||||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | SF | 43.47 | Leasehold | 3,180,000 | 3,180,000 | 3,180,000 | 0.3% | 2,570,926 | 4.50000% | 0.02320% | 4.47680% | 16,112.59 | 193,351.08 | Amortizing | ||||||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | SF | 49.41 | Fee Simple | 3,000,000 | 3,000,000 | 3,000,000 | 0.2% | 2,726,418 | 4.08000% | 0.02320% | 4.05680% | 14,461.17 | 173,534.04 | Interest Only, Then Amortizing | |||||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | Beds | 75,571.71 | Fee Simple | 2,875,000 | 2,871,725 | 2,871,725 | 0.2% | 2,340,386 | 4.70000% | 0.02320% | 4.67680% | 14,910.84 | 178,930.08 | Amortizing | |||||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | SF | 270.01 | Fee Simple | 2,733,850 | 2,733,850 | 2,733,850 | 0.2% | 2,351,273 | 4.76000% | 0.02320% | 4.73680% | 14,277.54 | 171,330.48 | Interest Only, Then Amortizing | |||||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | Pads | 11,494.49 | Fee Simple | 2,500,000 | 2,494,305 | 2,494,305 | 0.2% | 2,099,664 | 5.68700% | 0.02320% | 5.66380% | 14,489.42 | 173,873.04 | Amortizing | |||||||||||||||||||
70 | Loan | CGMRC | Bayou Village | Units | 22,888.68 | Fee Simple | 2,475,000 | 2,471,977 | 2,471,977 | 0.2% | 2,260,881 | 4.39000% | 0.02320% | 4.36680% | 12,379.22 | 148,550.64 | Amortizing | |||||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | SF | 65.99 | Fee Simple | 2,100,000 | 2,100,000 | 2,100,000 | 0.2% | 1,947,329 | 5.37000% | 0.02320% | 5.34680% | 11,752.85 | 141,034.20 | Interest Only, Then Amortizing | |||||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | SF | 205.02 | Fee Simple | 1,750,000 | 1,743,518 | 1,743,518 | 0.1% | 1,432,578 | 4.87500% | 0.02320% | 4.85180% | 9,261.14 | 111,133.68 | Amortizing |
A-6
CGCMT 2013-GCJ11
Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Accrual | Interest-Only | Interest-Only | Maturity | Term To | Amortization Term | Amortization Term | Origination | Due | First | Last IO | First P&I | Maturity | ARD | Final | |||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity (Mos.) | (Mos.) | (Mos.) | Date | Date | Due Date | Due Date | Due Date | Date | (Yes / No) | Maturity Date | ||||||||||||||||||||
1 | Loan | CGMRC | 39 Broadway | Actual/360 | 0 | 60 | 60 | 120 | 120 | 360 | 360 | 3/11/2013 | 6 | 5/6/2013 | 4/6/2018 | 5/6/2018 | 4/6/2023 | No | ||||||||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | Actual/360 | 3 | 60 | 57 | 120 | 117 | 360 | 360 | 1/4/2013 | 6 | 2/6/2013 | 1/6/2018 | 2/6/2018 | 1/6/2023 | No | |||||||||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | Actual/360 | 0 | 0 | 0 | 60 | 60 | 360 | 360 | 3/27/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2018 | No | ||||||||||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/6/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
4.01 | Property | River Valley | ||||||||||||||||||||||||||||||||||||||
4.02 | Property | Skyline Village | ||||||||||||||||||||||||||||||||||||||
4.03 | Property | West Winds | ||||||||||||||||||||||||||||||||||||||
4.04 | Property | Gaslight | ||||||||||||||||||||||||||||||||||||||
4.05 | Property | Aloha Vegas | ||||||||||||||||||||||||||||||||||||||
4.06 | Property | Dream Island | ||||||||||||||||||||||||||||||||||||||
4.07 | Property | Western Hills | ||||||||||||||||||||||||||||||||||||||
4.08 | Property | Kingswood | ||||||||||||||||||||||||||||||||||||||
4.09 | Property | Woodlawn | ||||||||||||||||||||||||||||||||||||||
4.10 | Property | Lake Fork | ||||||||||||||||||||||||||||||||||||||
4.11 | Property | Buckingham | ||||||||||||||||||||||||||||||||||||||
4.12 | Property | Valle Grande | ||||||||||||||||||||||||||||||||||||||
4.13 | Property | Woodview | ||||||||||||||||||||||||||||||||||||||
4.14 | Property | Countryside Estates | ||||||||||||||||||||||||||||||||||||||
4.15 | Property | West Park Plaza | ||||||||||||||||||||||||||||||||||||||
4.16 | Property | Sheltered Valley | ||||||||||||||||||||||||||||||||||||||
4.17 | Property | Cedar Village | ||||||||||||||||||||||||||||||||||||||
4.18 | Property | W Bar K | ||||||||||||||||||||||||||||||||||||||
4.19 | Property | Country Oaks | ||||||||||||||||||||||||||||||||||||||
4.20 | Property | Trails End | ||||||||||||||||||||||||||||||||||||||
4.21 | Property | Rancho Bridger | ||||||||||||||||||||||||||||||||||||||
4.22 | Property | Mountain Springs | ||||||||||||||||||||||||||||||||||||||
4.23 | Property | Windgate | ||||||||||||||||||||||||||||||||||||||
4.24 | Property | Lawson | ||||||||||||||||||||||||||||||||||||||
4.25 | Property | Golden Eagle | ||||||||||||||||||||||||||||||||||||||
4.26 | Property | Sugar Creek | ||||||||||||||||||||||||||||||||||||||
4.27 | Property | Hillside | ||||||||||||||||||||||||||||||||||||||
4.28 | Property | Medicine Waters | ||||||||||||||||||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/21/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | |||||||||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/1/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | ||||||||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 2/8/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2018 | No | |||||||||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 2/5/2013 | 1 | 4/1/2013 | 3/1/2015 | 4/1/2015 | 3/1/2023 | No | |||||||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | Actual/360 | 0 | 12 | 12 | 60 | 60 | 360 | 360 | 3/20/2013 | 1 | 5/1/2013 | 4/1/2014 | 5/1/2014 | 4/1/2018 | No | |||||||||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | Actual/360 | 3 | 60 | 57 | 60 | 57 | 0 | 0 | 12/20/2012 | 6 | 2/6/2013 | 1/6/2018 | 1/6/2018 | No | ||||||||||||||||||||||
10.01 | Property | 6750 West Loop South | ||||||||||||||||||||||||||||||||||||||
10.02 | Property | 6700 West Loop South | ||||||||||||||||||||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | ||||||||||||||||||||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/22/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | |||||||||||||||||||||||
11.01 | Property | Stonecreek Village | ||||||||||||||||||||||||||||||||||||||
11.02 | Property | Robinhood Plaza | ||||||||||||||||||||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | Actual/360 | 0 | 12 | 12 | 60 | 60 | 360 | 360 | 3/28/2013 | 6 | 5/6/2013 | 4/6/2014 | 5/6/2014 | 4/6/2018 | No | |||||||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | Actual/360 | 4 | 48 | 44 | 120 | 116 | 360 | 360 | 11/21/2012 | 6 | 1/6/2013 | 12/6/2016 | 1/6/2017 | 12/6/2022 | No | ||||||||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/15/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | ||||||||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/14/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | |||||||||||||||||||||||
16 | Loan | JLC | Storage Masters | Actual/360 | 4 | 0 | 0 | 60 | 56 | 360 | 356 | 11/21/2012 | 6 | 1/6/2013 | 1/6/2013 | 12/6/2017 | No | |||||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | ||||||||||||||||||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | ||||||||||||||||||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | ||||||||||||||||||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | ||||||||||||||||||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles |
A-7
CGCMT 2013-GCJ11
Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Accrual | Interest-Only | Interest-Only | Maturity | Term To | Amortization Term | Amortization Term | Origination | Due | First | Last IO | First P&I | Maturity | ARD | Final | |||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity (Mos.) | (Mos.) | (Mos.) | Date | Date | Due Date | Due Date | Due Date | Date | (Yes / No) | Maturity Date | ||||||||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/18/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | ||||||||||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | Actual/360 | 4 | 0 | 0 | 120 | 116 | 360 | 356 | 12/4/2012 | 6 | 1/6/2013 | 1/6/2013 | 12/6/2022 | No | ||||||||||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | Actual/360 | 2 | 36 | 34 | 120 | 118 | 360 | 360 | 1/22/2013 | 6 | 3/6/2013 | 2/6/2016 | 3/6/2016 | 2/6/2023 | No | ||||||||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/22/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | ||||||||||||||||||||||
21 | Loan | GSMC | Renaissance Center | 30/360 | 0 | 36 | 36 | 120 | 120 | 360 | 360 | 3/12/2013 | 6 | 5/6/2013 | 4/6/2016 | 5/6/2016 | 4/6/2023 | No | ||||||||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/20/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | ||||||||||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/12/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | ||||||||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/26/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2023 | No | ||||||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | ||||||||||||||||||||||||||||||||||||||
24.02 | Property | 198 East 98th Street | ||||||||||||||||||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | ||||||||||||||||||||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | ||||||||||||||||||||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | ||||||||||||||||||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/21/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | ||||||||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/21/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | ||||||||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/28/2012 | 6 | 2/6/2013 | 2/6/2013 | 1/6/2023 | No | ||||||||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | Actual/360 | 3 | 60 | 57 | 60 | 57 | 0 | 0 | 12/20/2012 | 6 | 2/6/2013 | 1/6/2018 | 1/6/2018 | No | ||||||||||||||||||||||
28.01 | Property | 6800 West Loop South | ||||||||||||||||||||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | ||||||||||||||||||||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | Actual/360 | 1 | 0 | 0 | 60 | 59 | 300 | 299 | 2/8/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2018 | No | ||||||||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/22/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No | ||||||||||||||||||||||
30.01 | Property | Parkway Self Storage | ||||||||||||||||||||||||||||||||||||||
30.02 | Property | Moore Self Storage | ||||||||||||||||||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/20/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2023 | No | ||||||||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/22/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2023 | No | ||||||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | ||||||||||||||||||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | ||||||||||||||||||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | ||||||||||||||||||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | ||||||||||||||||||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | ||||||||||||||||||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | ||||||||||||||||||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | ||||||||||||||||||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | ||||||||||||||||||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | ||||||||||||||||||||||||||||||||||||||
32.10 | Property | 7655 South May Street | ||||||||||||||||||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | ||||||||||||||||||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | ||||||||||||||||||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | ||||||||||||||||||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | ||||||||||||||||||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | ||||||||||||||||||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | ||||||||||||||||||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | ||||||||||||||||||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | ||||||||||||||||||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/28/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2023 | No | |||||||||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | Actual/360 | 3 | 0 | 0 | 120 | 117 | 300 | 297 | 12/21/2012 | 6 | 2/6/2013 | 2/6/2013 | 1/6/2023 | No | ||||||||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/12/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | ||||||||||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/20/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
36.01 | Property | Countryside | ||||||||||||||||||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | ||||||||||||||||||||||||||||||||||||||
36.03 | Property | Dallas | ||||||||||||||||||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | ||||||||||||||||||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/14/2013 | 1 | 3/1/2013 | 3/1/2013 | 2/1/2023 | No | ||||||||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/26/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | |||||||||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/21/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 3/1/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | ||||||||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | Actual/360 | 2 | 0 | 0 | 120 | 118 | 300 | 298 | 1/10/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No | |||||||||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/27/2012 | 6 | 2/6/2013 | 2/6/2013 | 1/6/2023 | No | ||||||||||||||||||||||
43 | Loan | CGMRC | Tower Colorado | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 3/1/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2018 | No | |||||||||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | Actual/360 | 2 | 0 | 0 | 120 | 118 | 240 | 238 | 2/1/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No |
A-8
CGCMT 2013-GCJ11
Interest | Original | Remaining | Original Term To | Remaining | Original | Remaining | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Accrual | Interest-Only | Interest-Only | Maturity | Term To | Amortization Term | Amortization Term | Origination | Due | First | Last IO | First P&I | Maturity | ARD | Final | |||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Method | Seasoning | Period (Mos.) | Period (Mos.) | (Mos.) | Maturity (Mos.) | (Mos.) | (Mos.) | Date | Date | Due Date | Due Date | Due Date | Date | (Yes / No) | Maturity Date | ||||||||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | ||||||||||||||||||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | ||||||||||||||||||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/26/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | |||||||||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | Actual/360 | 0 | 0 | 0 | 120 | 120 | 300 | 300 | 3/21/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | ||||||||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | Actual/360 | 3 | 24 | 21 | 120 | 117 | 360 | 360 | 12/27/2012 | 6 | 2/6/2013 | 1/6/2015 | 2/6/2015 | 1/6/2023 | No | ||||||||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | Actual/360 | 1 | 0 | 0 | 60 | 59 | 300 | 299 | 2/21/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2018 | No | ||||||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | ||||||||||||||||||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | ||||||||||||||||||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/7/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No | |||||||||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/14/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No | |||||||||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/27/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
52 | Loan | GSMC | Fayette Square | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/12/2013 | 6 | 5/6/2013 | 5/6/2013 | 4/6/2023 | No | |||||||||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/28/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2023 | No | |||||||||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | Actual/360 | 2 | 12 | 10 | 60 | 58 | 360 | 360 | 1/31/2013 | 6 | 3/6/2013 | 2/6/2014 | 3/6/2014 | 2/6/2018 | No | ||||||||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/30/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No | |||||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | ||||||||||||||||||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | ||||||||||||||||||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | ||||||||||||||||||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/7/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | ||||||||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 3/1/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/21/2012 | 6 | 2/6/2013 | 2/6/2013 | 1/6/2023 | No | ||||||||||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/25/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | ||||||||||||||||||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | ||||||||||||||||||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/18/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | ||||||||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | Actual/360 | 1 | 120 | 119 | 120 | 119 | 0 | 0 | 2/5/2013 | 1 | 4/1/2013 | 3/1/2023 | 3/1/2023 | No | ||||||||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | Actual/360 | 3 | 0 | 0 | 120 | 117 | 300 | 297 | 12/24/2012 | 6 | 2/6/2013 | 2/6/2013 | 1/6/2023 | No | |||||||||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | Actual/360 | 1 | 0 | 0 | 120 | 119 | 300 | 299 | 2/25/2013 | 6 | 4/6/2013 | 4/6/2013 | 3/6/2023 | No | |||||||||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | Actual/360 | 2 | 0 | 0 | 60 | 58 | 300 | 298 | 1/23/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2018 | No | |||||||||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | Actual/360 | 0 | 0 | 0 | 120 | 120 | 360 | 360 | 3/18/2013 | 1 | 5/1/2013 | 5/1/2013 | 4/1/2023 | No | ||||||||||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | Actual/360 | 1 | 60 | 59 | 120 | 119 | 360 | 360 | 3/5/2013 | 6 | 4/6/2013 | 3/6/2018 | 4/6/2018 | 3/6/2023 | No | ||||||||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | Actual/360 | 1 | 0 | 0 | 120 | 119 | 360 | 359 | 2/21/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2023 | No | |||||||||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | Actual/360 | 1 | 24 | 23 | 120 | 119 | 360 | 360 | 2/21/2013 | 6 | 4/6/2013 | 3/6/2015 | 4/6/2015 | 3/6/2023 | No | ||||||||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | Actual/360 | 2 | 0 | 0 | 120 | 118 | 360 | 358 | 1/14/2013 | 6 | 3/6/2013 | 3/6/2013 | 2/6/2023 | No | |||||||||||||||||||||||
70 | Loan | CGMRC | Bayou Village | Actual/360 | 1 | 0 | 0 | 60 | 59 | 360 | 359 | 2/22/2013 | 1 | 4/1/2013 | 4/1/2013 | 3/1/2018 | No | |||||||||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | Actual/360 | 20 | 24 | 4 | 84 | 64 | 360 | 360 | 7/7/2011 | 6 | 9/6/2011 | 8/6/2013 | 9/6/2013 | 8/6/2018 | No | ||||||||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | Actual/360 | 3 | 0 | 0 | 120 | 117 | 360 | 357 | 12/21/2012 | 6 | 2/6/2013 | 2/6/2013 | 1/6/2023 | No |
A-9
CGCMT 2013-GCJ11
Grace | Grace | Third | Third | Second | Second | |||||||||||||||||||||
Control | Loan / | Mortgage | Period- | Period- | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | NOI ($) | NOI Date | EGI (if past 2011) ($) | Expenses (if past 2011) ($) | |||||||||||||
1 | Loan | CGMRC | 39 Broadway | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 7,642,553 | 12/31/2010 | 7,321,439 | 12/31/2011 | 14,896,560 | 7,435,250 | ||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | 0 | 0 | Lockout/5_>YM or 1%/22_>YM or 1% or Defeasance/90_0%/3 | 16,071,152 | 12/31/2010 | 19,162,671 | 12/31/2011 | 41,560,531 | 21,455,323 | |||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 6,053,207 | 12/31/2010 | 6,167,075 | 12/31/2011 | 10,520,277 | 3,895,448 | |||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | 0 | 0 | Lockout/25_>YM or 1% or Defeasance/92_0%/3 | 5,793,074 | 12/31/2010 | 5,772,589 | 12/31/2011 | 14,082,215 | 7,432,604 | ||||||||||||||
4.01 | Property | River Valley | 668,278 | 12/31/2010 | 749,892 | 12/31/2011 | 1,362,310 | 548,334 | ||||||||||||||||||
4.02 | Property | Skyline Village | 669,263 | 12/31/2010 | 596,454 | 12/31/2011 | 1,452,439 | 753,226 | ||||||||||||||||||
4.03 | Property | West Winds | 516,292 | 12/31/2010 | 532,593 | 12/31/2011 | 1,302,373 | 710,474 | ||||||||||||||||||
4.04 | Property | Gaslight | 340,173 | 12/31/2010 | 290,225 | 12/31/2011 | 1,085,559 | 707,389 | ||||||||||||||||||
4.05 | Property | Aloha Vegas | 478,159 | 12/31/2010 | 490,161 | 12/31/2011 | 893,933 | 503,168 | ||||||||||||||||||
4.06 | Property | Dream Island | 330,569 | 12/31/2010 | 344,186 | 12/31/2011 | 732,381 | 317,035 | ||||||||||||||||||
4.07 | Property | Western Hills | 283,001 | 12/31/2010 | 283,135 | 12/31/2011 | 645,646 | 326,928 | ||||||||||||||||||
4.08 | Property | Kingswood | 188,757 | 12/31/2010 | 230,255 | 12/31/2011 | 676,848 | 359,702 | ||||||||||||||||||
4.09 | Property | Woodlawn | 249,496 | 12/31/2010 | 182,714 | 12/31/2011 | 639,895 | 380,923 | ||||||||||||||||||
4.10 | Property | Lake Fork | 276,122 | 12/31/2010 | 232,945 | 12/31/2011 | 555,634 | 273,333 | ||||||||||||||||||
4.11 | Property | Buckingham | 162,688 | 12/31/2010 | 170,789 | 12/31/2011 | 578,302 | 310,444 | ||||||||||||||||||
4.12 | Property | Valle Grande | 157,550 | 12/31/2010 | 155,211 | 12/31/2011 | 303,586 | 139,891 | ||||||||||||||||||
4.13 | Property | Woodview | 146,322 | 12/31/2010 | 158,310 | 12/31/2011 | 383,168 | 216,809 | ||||||||||||||||||
4.14 | Property | Countryside Estates | 129,505 | 12/31/2010 | 120,204 | 12/31/2011 | 465,236 | 299,839 | ||||||||||||||||||
4.15 | Property | West Park Plaza | 131,196 | 12/31/2010 | 174,523 | 12/31/2011 | 439,824 | 272,507 | ||||||||||||||||||
4.16 | Property | Sheltered Valley | 140,641 | 12/31/2010 | 138,324 | 12/31/2011 | 253,198 | 99,557 | ||||||||||||||||||
4.17 | Property | Cedar Village | 142,049 | 12/31/2010 | 134,236 | 12/31/2011 | 249,347 | 118,482 | ||||||||||||||||||
4.18 | Property | W Bar K | 149,827 | 12/31/2010 | 132,200 | 12/31/2011 | 253,491 | 108,852 | ||||||||||||||||||
4.19 | Property | Country Oaks | 142,022 | 12/31/2010 | 119,401 | 12/31/2011 | 451,521 | 248,139 | ||||||||||||||||||
4.20 | Property | Trails End | 221,031 | 12/31/2010 | 83,018 | 12/31/2011 | 212,691 | 91,961 | ||||||||||||||||||
4.21 | Property | Rancho Bridger | 74,935 | 12/31/2010 | 116,047 | 12/31/2011 | 324,647 | 185,908 | ||||||||||||||||||
4.22 | Property | Mountain Springs | 62,929 | 12/31/2010 | 63,628 | 12/31/2011 | 182,457 | 103,721 | ||||||||||||||||||
4.23 | Property | Windgate | 65,374 | 12/31/2010 | 98,891 | 12/31/2011 | 191,244 | 122,153 | ||||||||||||||||||
4.24 | Property | Lawson | 78,953 | 12/31/2010 | 86,579 | 12/31/2011 | 139,808 | 63,686 | ||||||||||||||||||
4.25 | Property | Golden Eagle | (23,674) | 12/31/2010 | 54,808 | 12/31/2011 | 125,959 | 56,506 | ||||||||||||||||||
4.26 | Property | Sugar Creek | (14,140) | 12/31/2010 | 26,039 | 12/31/2011 | 74,754 | 40,767 | ||||||||||||||||||
4.27 | Property | Hillside | 15,735 | 12/31/2010 | 12,590 | 12/31/2011 | 42,164 | 21,738 | ||||||||||||||||||
4.28 | Property | Medicine Waters | 10,021 | 12/31/2010 | (4,769) | 12/31/2011 | 63,800 | 51,132 | ||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 4,288,644 | 12/31/2010 | 5,192,795 | 12/31/2011 | 6,507,981 | 1,252,468 | ||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | 4,149,650 | 0 | |||||||||||||
7 | Loan | JLC | Radisson Bloomington | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | 6,931,189 | 12/31/2011 | 23,200,211 | 16,552,364 | ||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | 5 | 5 | Lockout/25_Defeasance/91_0%/4 | 4,174,585 | 12/31/2010 | 4,717,830 | 12/31/2011 | 11,810,318 | 6,213,879 | |||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | 0 | 5 | Lockout/24_Defeasance/32_0%/4 | 4,752,123 | 12/31/2010 | 3,975,870 | 12/31/2011 | 9,608,164 | 5,174,392 | |||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | 0 | 0 | >YM or 1%/27_>YM or 1% or Defeasance/29_0%/4 | 3,780,838 | 12/31/2010 | 4,139,849 | 12/31/2011 | 7,722,354 | 3,251,820 | |||||||||||||
10.01 | Property | 6750 West Loop South | 2,606,979 | 12/31/2010 | 2,783,899 | 12/31/2011 | 4,486,362 | 1,858,180 | ||||||||||||||||||
10.02 | Property | 6700 West Loop South | 488,263 | 12/31/2010 | 625,282 | 12/31/2011 | 1,804,558 | 732,988 | ||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | 685,595 | 12/31/2010 | 730,669 | 12/31/2011 | 1,431,434 | 660,652 | ||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 3,226,759 | 12/31/2010 | 3,458,951 | 12/31/2011 | 6,015,210 | 1,756,786 | ||||||||||||||
11.01 | Property | Stonecreek Village | 1,451,382 | 12/31/2010 | 1,733,780 | 12/31/2011 | 3,727,620 | 1,249,885 | ||||||||||||||||||
11.02 | Property | Robinhood Plaza | 1,775,377 | 12/31/2010 | 1,725,171 | 12/31/2011 | 2,287,590 | 506,901 | ||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | 0 | 0 | Lockout/24_Defeasance/32_0%/4 | 3,834,504 | 12/31/2010 | 3,449,909 | 12/31/2011 | 14,837,053 | 10,592,940 | |||||||||||||
13 | Loan | JLC | 1540 2nd Street | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | N/A | N/A | 2,334,247 | 12/31/2011 | 3,894,721 | 990,492 | ||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 3,227,626 | 12/31/2010 | 3,918,526 | 12/31/2011 | 14,445,941 | 9,885,587 | |||||||||||||
15 | Loan | JLC | 100 East California Avenue | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,383,881 | 12/31/2010 | 2,476,584 | 12/31/2011 | 3,292,347 | 710,955 | ||||||||||||||
16 | Loan | JLC | Storage Masters | 0 | 0 | Lockout/28_Defeasance/28_0%/4 | 2,016,521 | 12/31/2010 | 2,149,646 | 12/31/2011 | 3,855,015 | 1,361,173 | ||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | 677,795 | 12/31/2010 | 790,234 | 12/31/2011 | 1,187,605 | 305,828 | ||||||||||||||||||
16.02 | Property | Storage Masters - Plano | 662,904 | 12/31/2010 | 501,847 | 12/31/2011 | 864,189 | 312,994 | ||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | 310,198 | 12/31/2010 | 346,793 | 12/31/2011 | 665,804 | 216,894 | ||||||||||||||||||
16.04 | Property | Storage Masters - Denver | 124,752 | 12/31/2010 | 246,876 | 12/31/2011 | 572,626 | 285,937 | ||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | 240,873 | 12/31/2010 | 263,896 | 12/31/2011 | 564,792 | 239,520 |
A-10
CGCMT 2013-GCJ11
Grace | Grace | Third | Third | Second | Second | |||||||||||||||||||||
Control | Loan / | Mortgage | Period- | Period- | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | NOI ($) | NOI Date | EGI (if past 2011) ($) | Expenses (if past 2011) ($) | |||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 2,236,611 | 12/31/2010 | 2,129,815 | 12/31/2011 | 2,984,337 | 558,065 | |||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | 0 | 0 | Lockout/28_Defeasance/88_0%/4 | 6,816,134 | 12/31/2010 | 10,292,818 | 12/31/2011 | 21,312,705 | 9,409,282 | |||||||||||||
19 | Loan | JLC | 9440 Santa Monica | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 1,999,888 | 12/31/2010 | 1,756,977 | 12/31/2011 | 4,352,016 | 2,519,330 | ||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
21 | Loan | GSMC | Renaissance Center | 0 | 0 | Lockout/11_>YM or 1%/105_0%/4 | 1,986,701 | 12/31/2010 | 1,927,824 | 12/31/2011 | 3,357,603 | 812,035 | ||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,386,511 | 12/31/2010 | 1,285,597 | 12/31/2011 | 2,111,005 | 639,365 | |||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 1,783,582 | 12/31/2010 | 1,826,641 | 12/31/2011 | 5,295,673 | 3,203,422 | |||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | 0 | 5 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | 1,309,493 | 12/31/2011 | 1,404,860 | 70,787 | |||||||||||||
24.01 | Property | 241 Rockaway Parkway | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
24.02 | Property | 198 East 98th Street | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
24.03 | Property | 212 East 98th Street | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
24.04 | Property | 9717 Kings Highway | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
24.05 | Property | 9729 Kings Highway | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | 0 | 5 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | 663,450 | 12/31/2011 | 3,243,763 | 2,306,460 | |||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | 0 | 5 | Lockout/24_Defeasance/91_0%/5 | N/A | N/A | 477,781 | 12/31/2011 | 2,593,609 | 1,852,064 | |||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | 15 | 0 | Lockout/27_Defeasance/89_0%/4 | 1,138,694 | 12/31/2010 | 1,384,174 | 12/31/2011 | 3,775,947 | 2,207,138 | |||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | 0 | 0 | >YM or 1%/27_>YM or 1% or Defeasance/29_0%/4 | 1,316,934 | 12/31/2010 | 1,116,945 | 12/31/2011 | 2,699,151 | 1,440,033 | |||||||||||||
28.01 | Property | 6800 West Loop South | 731,629 | 12/31/2010 | 621,377 | 12/31/2011 | 1,362,723 | 699,242 | ||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | 585,305 | 12/31/2010 | 495,568 | 12/31/2011 | 1,336,428 | 740,791 | ||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | 5 | 5 | Lockout/25_Defeasance/31_0%/4 | N/A | N/A | N/A | N/A | 2,120,556 | 660,188 | |||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 998,082 | 12/31/2010 | 1,228,157 | 12/31/2011 | 1,948,508 | 760,101 | |||||||||||||
30.01 | Property | Parkway Self Storage | 667,147 | 12/31/2010 | 886,360 | 12/31/2011 | 1,266,245 | 499,620 | ||||||||||||||||||
30.02 | Property | Moore Self Storage | 330,935 | 12/31/2010 | 341,797 | 12/31/2011 | 682,263 | 260,482 | ||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | 0 | 5 | Lockout/25_Defeasance/90_0%/5 | N/A | N/A | 979,357 | 12/31/2011 | 4,284,390 | 2,893,079 | |||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | 0 | 5 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | 1,628,142 | 743,714 | |||||||||||||
32.01 | Property | 7241 South Phillips Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.10 | Property | 7655 South May Street | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.13 | Property | 2225 East 87th Street | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | 5 | 5 | Lockout/25_Defeasance/91_0%/4 | 1,440,491 | 12/31/2010 | 1,109,268 | 12/31/2011 | 3,367,852 | 2,159,883 | ||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | 5 days grace, once per calendar year, following written notice from Lender | 0 | Lockout/27_Defeasance/89_0%/4 | 1,273,807 | 12/31/2010 | 1,476,928 | 12/31/2011 | 3,872,988 | 2,250,547 | |||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | N/A | N/A | 1,055,973 | 12/31/2011 | 1,611,702 | 469,501 | |||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | 0 | 0 | Lockout/25_>YM or 1% or Defeasance/92_0%/3 | 963,785 | 12/31/2010 | 988,212 | 12/31/2011 | 2,077,378 | 992,006 | ||||||||||||||
36.01 | Property | Countryside | 633,536 | 12/31/2010 | 645,166 | 12/31/2011 | 1,004,394 | 307,498 | ||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | 197,542 | 12/31/2010 | 209,955 | 12/31/2011 | 433,884 | 224,442 | ||||||||||||||||||
36.03 | Property | Dallas | 69,449 | 12/31/2010 | 74,209 | 12/31/2011 | 468,809 | 354,743 | ||||||||||||||||||
36.04 | Property | Bell’s Half Acres | 63,258 | 12/31/2010 | 58,882 | 12/31/2011 | 170,291 | 105,323 | ||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | 0 | 5 | Lockout/26_Defeasance/90_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
38 | Loan | AMF I | Green Valley Apartments | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 1,051,115 | 12/31/2010 | 1,077,451 | 12/31/2011 | 2,354,785 | 1,276,608 | ||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 809,758 | 12/31/2010 | 850,282 | 12/31/2011 | 1,311,097 | 423,743 | ||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | N/A | N/A | 1,097,062 | 12/31/2011 | 3,342,147 | 1,932,874 | |||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 662,213 | 12/31/2010 | 764,134 | 12/31/2011 | 1,543,228 | 701,564 | ||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 478,638 | 12/31/2010 | 665,177 | 12/31/2011 | 870,097 | 271,482 | |||||||||||||
43 | Loan | CGMRC | Tower Colorado | 0 | 5 | Lockout/25_Defeasance/31_0%/4 | 890,253 | 12/31/2010 | 832,037 | 12/31/2011 | 2,061,437 | 1,117,354 | ||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 591,092 | 12/31/2010 | 724,863 | 12/31/2011 | 1,289,324 | 443,274 |
A-11
CGCMT 2013-GCJ11
Grace | Grace | Third | Third | Second | Second | |||||||||||||||||||||
Control | Loan / | Mortgage | Period- | Period- | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | Most Recent | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Late Fee | Default | Prepayment Provision (3) | NOI ($) | NOI Date | NOI ($) | NOI Date | EGI (if past 2011) ($) | Expenses (if past 2011) ($) | |||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | 345,835 | 12/31/2010 | 447,633 | 12/31/2011 | 769,365 | 238,982 | ||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | 245,257 | 12/31/2010 | 277,230 | 12/31/2011 | 519,959 | 204,292 | ||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 646,181 | 12/31/2010 | 940,599 | 12/31/2011 | 2,043,103 | 1,139,485 | ||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | 0 | 5 | Lockout/24_Defeasance/91_0%/5 | 679,483 | 12/31/2010 | 572,007 | 12/31/2011 | 3,489,695 | 2,523,718 | |||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | 0 | 0 | Lockout/27_>YM or 1% or Defeasance/89_0%/4 | 155,537 | 12/31/2010 | 315,736 | 12/31/2011 | N/A | N/A | ||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | 0 | 0 | Lockout/25_Defeasance/31_0%/4 | 736,437 | 12/31/2010 | 1,135,772 | 12/31/2011 | 2,481,394 | 1,155,533 | |||||||||||||
48.01 | Property | Value Place Baton Rouge East | 239,007 | 12/31/2010 | 540,330 | 12/31/2011 | 1,246,038 | 579,391 | ||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | 497,430 | 12/31/2010 | 595,442 | 12/31/2011 | 1,235,356 | 576,142 | ||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | 0 | 0 | Lockout/26_Defeasance/91_0%/3 | 327,778 | 12/31/2010 | 674,226 | 12/31/2011 | 1,065,314 | 231,149 | ||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 840,649 | 12/31/2010 | 672,971 | 12/31/2011 | 1,066,260 | 256,657 | ||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 591,248 | 12/31/2010 | 533,860 | 12/31/2011 | 1,034,825 | 386,256 | ||||||||||||||
52 | Loan | GSMC | Fayette Square | 0 | 0 | Lockout/24_Defeasance/92_0%/4 | 762,236 | 12/31/2010 | 785,048 | 12/31/2011 | 946,188 | 213,358 | ||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | 5 | 5 | Lockout/25_Defeasance/91_0%/4 | 639,112 | 12/31/2010 | 595,440 | 12/31/2011 | 1,417,695 | 769,946 | ||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | 0 | 0 | Lockout/26_Defeasance/31_0%/3 | 582,734 | 12/31/2010 | 523,481 | 12/31/2011 | 1,403,535 | 725,247 | ||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 726,723 | 12/31/2010 | 552,915 | 12/31/2011 | 1,073,990 | 478,564 | ||||||||||||||
55.01 | Property | Smyrna O’Storage | 254,793 | 12/31/2010 | 194,056 | 12/31/2011 | 397,496 | 171,949 | ||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | 258,587 | 12/31/2010 | 196,774 | 12/31/2011 | 375,298 | 165,660 | ||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | 213,343 | 12/31/2010 | 162,085 | 12/31/2011 | 301,196 | 140,955 | ||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 651,059 | 12/31/2010 | 734,598 | 12/31/2011 | 2,360,021 | 1,588,276 | |||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 351,366 | 12/31/2010 | 386,367 | 12/31/2011 | 786,878 | 268,261 | ||||||||||||||
58 | Loan | 41 | JLC | Salem Street | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 452,830 | 12/31/2010 | 476,913 | 12/31/2011 | 588,726 | 104,290 | |||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 220,188 | 12/31/2010 | 589,148 | Various | 945,618 | 413,681 | ||||||||||||||
59.01 | Property | Storage Pros Fenton | 220,188 | 12/31/2010 | 267,218 | 7/31/2011 | 555,351 | 231,946 | ||||||||||||||||||
59.02 | Property | Storage Pros Portage | N/A | N/A | 321,930 | 6/30/2011 | 390,267 | 181,735 | ||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | 0 | 5 | Lockout/24_Defeasance/92_0%/4 | 103,074 | 12/31/2010 | 100,558 | 12/31/2011 | 189,852 | 83,482 | |||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | 5 | 5 | Lockout/25_>YM or 1%/91_0%/4 | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | 0 | 0 | Lockout/27_Defeasance/89_0%/4 | 290,491 | 12/31/2010 | 379,432 | 12/31/2011 | 752,653 | 339,783 | ||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | 0 | 0 | Lockout/25_Defeasance/91_0%/4 | 366,919 | 12/31/2010 | 364,118 | 12/31/2011 | 661,034 | 272,257 | ||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | 0 | 0 | Lockout/26_>YM or 1% or Defeasance/30_0%/4 | 366,819 | 12/31/2010 | 365,562 | 12/31/2011 | 648,802 | 252,818 | ||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | 5 | 5 | Lockout/24_>YM or 1%/92_0%/4 | N/A | N/A | N/A | N/A | 770,692 | 402,663 | |||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 466,943 | 12/31/2010 | 506,887 | 12/31/2011 | 840,186 | 271,712 | ||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | 0 | 5 | Lockout/25_Defeasance/91_0%/4 | N/A | N/A | N/A | N/A | 425,280 | 106,326 | ||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | 0 | 0 | Lockout/25_Defeasance/92_0%/3 | 242,046 | 12/31/2010 | 241,851 | 12/31/2011 | N/A | N/A | ||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | 0 | 0 | Lockout/26_Defeasance/90_0%/4 | 162,317 | 12/31/2010 | 272,795 | 12/31/2011 | 534,436 | 215,899 | ||||||||||||||
70 | Loan | CGMRC | Bayou Village | 0 | 5 | Lockout/37_Defeasance/19_0%/4 | N/A | N/A | 287,180 | 12/31/2011 | 710,890 | 426,595 | ||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | 0 | 0 | Lockout/46_Defeasance/34_0%/4 | 196,520 | 12/31/2010 | 102,103 | 12/31/2011 | 271,057 | �� | 87,790 | |||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | 0 | 0 | Lockout/27_Defeasance/90_0%/3 | 297,524 | 12/31/2010 | 286,299 | 12/31/2011 | 460,030 | 139,680 |
A-12
CGCMT 2013-GCJ11
Debt Yield on | Underwritten | Debt Yield on | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Most Recent | Most Recent | Underwritten | Underwritten | Underwritten Net | Underwritten Net | Replacement / | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | Appraised | ||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | NOI (if past 2011) ($) | NOI Date (if past 2011) | EGI ($) | Expenses ($) | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Value ($) | ||||||||||||||||
1 | Loan | CGMRC | 39 Broadway | 7,461,309 | 12/31/2012 | 16,832,191 | 8,148,151 | 8,684,040 | 10.2% | 89,670 | 448,349 | 8,146,021 | 1.68 | 9.5% | 145,000,000 | |||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | 20,105,208 | 12/31/2012 | 42,592,794 | 23,841,949 | 18,750,845 | 10.4% | 1,468,969 | 162,603 | 17,119,273 | 1.55 | 9.5% | 393,000,000 | ||||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | 6,624,829 | 12/31/2012 | 10,890,247 | 4,458,052 | 6,432,195 | 9.7% | 170,128 | 644,566 | 5,617,502 | 1.34 | 8.4% | 94,000,000 | ||||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | 6,649,611 | 11/30/2012 | 13,774,641 | 6,712,537 | 7,062,104 | 11.9% | 191,956 | 0 | 6,870,148 | 1.89 | 11.6% | 91,045,000 | |||||||||||||||||
4.01 | Property | River Valley | 813,976 | 11/30/2012 | 1,332,331 | 462,544 | 869,787 | 10,500 | 0 | 859,287 | 9,500,000 | |||||||||||||||||||||
4.02 | Property | Skyline Village | 699,213 | 11/30/2012 | 1,466,544 | 696,113 | 770,431 | 15,250 | 0 | 755,181 | 9,200,000 | |||||||||||||||||||||
4.03 | Property | West Winds | 591,899 | 11/30/2012 | 1,266,602 | 600,732 | 665,870 | 14,750 | 0 | 651,120 | 8,300,000 | |||||||||||||||||||||
4.04 | Property | Gaslight | 378,170 | 11/30/2012 | 1,098,347 | 634,775 | 463,573 | 21,700 | 0 | 441,873 | 6,250,000 | |||||||||||||||||||||
4.05 | Property | Aloha Vegas | 390,765 | 11/30/2012 | 903,131 | 468,052 | 435,079 | 10,650 | 0 | 424,429 | 6,700,000 | |||||||||||||||||||||
4.06 | Property | Dream Island | 415,346 | 11/30/2012 | 706,677 | 280,460 | 426,217 | 8,599 | 0 | 417,618 | 4,300,000 | |||||||||||||||||||||
4.07 | Property | Western Hills | 318,718 | 11/30/2012 | 632,868 | 277,892 | 354,976 | 8,400 | 0 | 346,576 | 4,350,000 | |||||||||||||||||||||
4.08 | Property | Kingswood | 317,146 | 11/30/2012 | 637,327 | 313,513 | 323,814 | 10,650 | 0 | 313,164 | 3,750,000 | |||||||||||||||||||||
4.09 | Property | Woodlawn | 258,972 | 11/30/2012 | 602,734 | 331,333 | 271,401 | 12,850 | 0 | 258,551 | 3,950,000 | |||||||||||||||||||||
4.10 | Property | Lake Fork | 282,301 | 11/30/2012 | 555,712 | 254,829 | 300,883 | 7,550 | 0 | 293,333 | 4,175,000 | |||||||||||||||||||||
4.11 | Property | Buckingham | 267,858 | 11/30/2012 | 527,726 | 317,337 | 210,389 | 6,500 | 0 | 203,889 | 3,500,000 | |||||||||||||||||||||
4.12 | Property | Valle Grande | 163,695 | 11/30/2012 | 310,008 | 124,042 | 185,966 | 3,800 | 0 | 182,166 | 2,480,000 | |||||||||||||||||||||
4.13 | Property | Woodview | 166,359 | 11/30/2012 | 382,805 | 199,222 | 183,583 | 4,307 | 0 | 179,276 | 3,100,000 | |||||||||||||||||||||
4.14 | Property | Countryside Estates | 165,397 | 11/30/2012 | 457,350 | 266,605 | 190,745 | 8,150 | 0 | 182,595 | 2,250,000 | |||||||||||||||||||||
4.15 | Property | West Park Plaza | 167,317 | 11/30/2012 | 413,451 | 243,701 | 169,750 | 11,500 | 0 | 158,250 | 2,150,000 | |||||||||||||||||||||
4.16 | Property | Sheltered Valley | 153,641 | 11/30/2012 | 251,549 | 92,912 | 158,637 | 2,750 | 0 | 155,887 | 1,825,000 | |||||||||||||||||||||
4.17 | Property | Cedar Village | 130,865 | 11/30/2012 | 251,082 | 109,540 | 141,543 | 2,400 | 0 | 139,143 | 1,550,000 | |||||||||||||||||||||
4.18 | Property | W Bar K | 144,639 | 11/30/2012 | 246,182 | 102,585 | 143,597 | 2,750 | 0 | 140,847 | 1,750,000 | |||||||||||||||||||||
4.19 | Property | Country Oaks | 203,382 | 11/30/2012 | 368,339 | 248,114 | 120,225 | 6,500 | 0 | 113,725 | 3,000,000 | |||||||||||||||||||||
4.20 | Property | Trails End | 120,730 | 11/30/2012 | 224,728 | 85,376 | 139,352 | 3,100 | 0 | 136,252 | 1,550,000 | |||||||||||||||||||||
4.21 | Property | Rancho Bridger | 138,739 | 11/30/2012 | 315,815 | 174,508 | 141,307 | 3,750 | 0 | 137,557 | 1,900,000 | |||||||||||||||||||||
4.22 | Property | Mountain Springs | 78,736 | 11/30/2012 | 184,054 | 98,074 | 85,980 | 2,000 | 0 | 83,980 | 1,025,000 | |||||||||||||||||||||
4.23 | Property | Windgate | 69,091 | 11/30/2012 | 180,586 | 114,255 | 66,331 | 2,750 | 0 | 63,581 | 1,470,000 | |||||||||||||||||||||
4.24 | Property | Lawson | 76,122 | 11/30/2012 | 132,892 | 57,937 | 74,955 | 1,750 | 0 | 73,205 | 975,000 | |||||||||||||||||||||
4.25 | Property | Golden Eagle | 69,453 | 11/30/2012 | 130,395 | 54,855 | 75,540 | 2,550 | 0 | 72,990 | 925,000 | |||||||||||||||||||||
4.26 | Property | Sugar Creek | 33,987 | 11/30/2012 | 74,885 | 33,292 | 41,593 | 1,650 | 0 | 39,943 | 440,000 | |||||||||||||||||||||
4.27 | Property | Hillside | 20,426 | 11/30/2012 | 42,191 | 21,750 | 20,441 | 1,300 | 0 | 19,141 | 320,000 | |||||||||||||||||||||
4.28 | Property | Medicine Waters | 12,668 | 11/30/2012 | 78,328 | 48,189 | 30,139 | 3,550 | 0 | 26,589 | 360,000 | |||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | 5,255,513 | 12/31/2012 | 7,046,592 | 1,328,031 | 5,718,561 | 9.7% | 39,229 | 250,329 | 5,429,003 | 1.32 | 9.2% | 85,570,000 | |||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | 4,149,650 | 1/31/2013 | 4,115,302 | 0 | 4,115,302 | 8.6% | 0 | 0 | 4,115,302 | 1.35 | 8.6% | 70,000,000 | ||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | 6,647,847 | 12/31/2012 | 22,780,942 | 16,365,694 | 6,415,248 | 14.3% | 911,238 | 0 | 5,504,011 | 2.01 | 12.2% | 65,000,000 | |||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | 5,596,439 | 12/31/2012 | 11,671,556 | 6,458,584 | 5,212,972 | 12.0% | 466,862 | 0 | 4,746,110 | 1.84 | 10.9% | 66,200,000 | ||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | 4,433,772 | 12/31/2012 | 10,330,228 | 5,934,460 | 4,395,768 | 10.6% | 66,834 | 218,013 | 4,110,921 | 1.70 | 9.9% | 60,200,000 | ||||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | 4,470,534 | 9/30/2012 | 8,265,952 | 3,452,613 | 4,813,339 | 12.4% | 111,535 | 330,940 | 4,370,864 | 2.93 | 11.3% | 60,750,000 | ||||||||||||||||
10.01 | Property | 6750 West Loop South | 2,628,182 | 9/30/2012 | 4,848,141 | 1,954,455 | 2,893,686 | 70,676 | 192,837 | 2,630,172 | 35,000,000 | |||||||||||||||||||||
10.02 | Property | 6700 West Loop South | 1,071,570 | 9/30/2012 | 1,925,388 | 789,042 | 1,136,346 | 15,332 | 91,881 | 1,029,133 | 15,100,000 | |||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | 770,782 | 9/30/2012 | 1,492,423 | 709,116 | 783,307 | 25,527 | 46,222 | 711,559 | 10,650,000 | |||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | 4,258,424 | 1/31/2013 | 6,574,493 | 1,924,860 | 4,649,633 | 12.9% | 52,760 | 228,438 | 4,368,435 | 2.18 | 12.1% | 61,900,000 | |||||||||||||||||
11.01 | Property | Stonecreek Village | 2,477,735 | 1/31/2013 | 4,174,974 | 1,445,763 | 2,729,211 | 34,278 | 157,681 | 2,537,252 | 38,400,000 | |||||||||||||||||||||
11.02 | Property | Robinhood Plaza | 1,780,689 | 1/31/2013 | 2,399,519 | 479,097 | 1,920,422 | 18,482 | 70,757 | 1,831,183 | 23,500,000 | |||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | 4,244,113 | 1/31/2013 | 14,796,515 | 10,706,409 | 4,090,106 | 12.0% | 591,861 | 0 | 3,498,245 | 1.60 | 10.3% | 49,600,000 | ||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | 2,904,229 | 9/30/2012 | 4,057,914 | 1,024,004 | 3,033,910 | 8.9% | 16,703 | 113,252 | 2,903,955 | 1.37 | 8.5% | 51,000,000 | |||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | 4,560,354 | 1/31/2013 | 15,208,378 | 10,197,822 | 5,010,556 | 15.7% | 608,335 | 0 | 4,402,221 | 2.37 | 13.8% | 55,000,000 | ||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | 2,581,392 | 3/31/2012 | 3,421,152 | 804,427 | 2,616,725 | 10.5% | 0 | 41,646 | 2,575,079 | 1.67 | 10.3% | 32,850,000 | |||||||||||||||||
16 | Loan | JLC | Storage Masters | 2,493,842 | 12/31/2012 | 4,035,672 | 1,432,254 | 2,603,419 | 10.8% | 61,971 | 0 | 2,541,448 | 1.43 | 10.5% | 32,350,000 | |||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | 881,776 | 12/31/2012 | 1,232,351 | 339,855 | 892,497 | 16,787 | 0 | 875,709 | 11,100,000 | |||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | 551,195 | 12/31/2012 | 907,472 | 331,144 | 576,328 | 10,697 | 0 | 565,631 | 7,400,000 | |||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | 448,910 | 12/31/2012 | 703,781 | 227,572 | 476,209 | 12,776 | 0 | 463,433 | 5,100,000 | |||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | 286,688 | 12/31/2012 | 626,859 | 294,163 | 332,696 | 11,012 | 0 | 321,684 | 4,350,000 | |||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | 325,272 | 12/31/2012 | 565,209 | 239,520 | 325,689 | 10,699 | 0 | 314,991 | 4,400,000 |
A-13
CGCMT 2013-GCJ11
Debt Yield on | Underwritten | Debt Yield on | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Most Recent | Most Recent | Underwritten | Underwritten | Underwritten Net | Underwritten Net | Replacement / | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | Appraised | ||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | NOI (if past 2011) ($) | NOI Date (if past 2011) | EGI ($) | Expenses ($) | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Value ($) | ||||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | 2,426,272 | 12/31/2012 | 2,928,700 | 603,108 | 2,325,592 | 9.7% | 27,300 | 79,676 | 2,218,617 | 1.36 | 9.2% | 32,200,000 | ||||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | 11,903,423 | 1/31/2013 | 23,018,341 | 9,433,824 | 13,584,517 | 10.5% | 122,029 | 352,973 | 13,109,515 | 1.73 | 10.1% | 193,000,000 | ||||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | 1,832,686 | 10/31/2012 | 4,773,584 | 2,740,137 | 2,033,446 | 11.0% | 21,899 | 205,168 | 1,806,379 | 1.65 | 9.8% | 25,700,000 | |||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | N/A | N/A | 1,916,945 | 542,599 | 1,374,346 | 8.6% | 5,780 | 29,490 | 1,339,076 | 1.44 | 8.3% | 21,100,000 | ||||||||||||||||
21 | Loan | GSMC | Renaissance Center | 2,545,567 | 12/31/2012 | 3,234,774 | 820,472 | 2,414,301 | 15.1% | 34,158 | 102,826 | 2,277,317 | 2.64 | 14.2% | 30,700,000 | |||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | 1,471,640 | 11/30/2012 | 2,118,472 | 677,992 | 1,440,481 | 9.8% | 19,577 | 67,775 | 1,353,129 | 1.45 | 9.2% | 20,630,000 | ||||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | 2,092,251 | 1/31/2013 | 5,241,789 | 3,238,415 | 2,003,374 | 13.9% | 209,672 | 0 | 1,793,702 | 1.73 | 12.5% | 19,700,000 | ||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | 1,334,073 | 12/31/2012 | 1,354,618 | 146,380 | 1,208,238 | 8.8% | 8,798 | 30,792 | 1,168,648 | 1.44 | 8.5% | 19,100,000 | ||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4,600,000 | |||||||||||||||||||||
24.02 | Property | 198 East 98th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4,400,000 | |||||||||||||||||||||
24.03 | Property | 212 East 98th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 4,300,000 | |||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 3,000,000 | |||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2,800,000 | |||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | 937,303 | 2/28/2013 | 3,220,124 | 2,257,677 | 962,447 | 12.8% | 128,805 | 0 | 833,642 | 1.68 | 11.0% | 11,150,000 | ||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | 741,545 | 2/28/2013 | 2,591,668 | 1,845,484 | 746,184 | 12.8% | 103,667 | 0 | 642,518 | 1.68 | 11.0% | 8,000,000 | ||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | 1,568,809 | 1/31/2013 | 3,846,638 | 2,275,286 | 1,571,352 | 11.9% | 153,866 | 0 | 1,417,486 | 1.72 | 10.7% | 19,100,000 | ||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | 1,259,118 | 9/30/2012 | 3,270,919 | 1,506,509 | 1,764,410 | 14.3% | 30,639 | 121,906 | 1,611,865 | 3.38 | 13.0% | 22,500,000 | ||||||||||||||||
28.01 | Property | 6800 West Loop South | 663,481 | 9/30/2012 | 1,542,451 | 717,385 | 825,066 | 15,394 | 61,327 | 748,345 | 12,000,000 | |||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | 595,637 | 9/30/2012 | 1,728,468 | 789,124 | 939,344 | 15,244 | 60,579 | 863,521 | 10,500,000 | |||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | 1,460,368 | 12/31/2012 | 3,108,578 | 1,572,861 | 1,535,717 | 12.8% | 116,901 | 0 | 1,418,816 | 1.72 | 11.8% | 18,500,000 | ||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | 1,188,407 | Various | 1,948,516 | 860,373 | 1,088,142 | 9.5% | 23,899 | 0 | 1,064,244 | 1.56 | 9.3% | 16,200,000 | ||||||||||||||||
30.01 | Property | Parkway Self Storage | 766,625 | 8/31/2012 | 1,266,245 | 560,709 | 705,536 | 13,537 | 0 | 691,999 | 11,250,000 | |||||||||||||||||||||
30.02 | Property | Moore Self Storage | 421,781 | 10/31/2012 | 682,271 | 299,665 | 382,606 | 10,362 | 0 | 372,244 | 4,950,000 | |||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | 1,391,311 | 1/31/2013 | 4,275,583 | 2,888,768 | 1,386,816 | 12.6% | 171,023 | 0 | 1,215,792 | 1.68 | 11.1% | 16,000,000 | ||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | 884,428 | 12/31/2012 | 2,166,524 | 758,431 | 1,408,093 | 13.1% | 70,250 | 0 | 1,337,843 | 2.00 | 12.4% | 18,850,000 | ||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 2,150,000 | |||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,750,000 | |||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,500,000 | |||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,450,000 | |||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,450,000 | |||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,200,000 | |||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,200,000 | |||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1,150,000 | |||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 850,000 | |||||||||||||||||||||
32.10 | Property | 7655 South May Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 850,000 | |||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 850,000 | |||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 750,000 | |||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 725,000 | |||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 700,000 | |||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 600,000 | |||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 575,000 | |||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 550,000 | |||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 550,000 | |||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | 1,207,969 | 12/31/2012 | 3,368,978 | 2,066,268 | 1,302,710 | 12.1% | 174,000 | 0 | 1,128,710 | 1.74 | 10.5% | 15,250,000 | |||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | 1,622,441 | 1/31/2013 | 3,862,392 | 2,243,491 | 1,618,900 | 15.2% | 154,496 | 0 | 1,464,405 | 2.01 | 13.8% | 16,440,000 | ||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | 1,142,201 | 12/31/2012 | 1,715,224 | 532,587 | 1,182,637 | 11.3% | 19,343 | 75,030 | 1,088,265 | 1.72 | 10.4% | 14,000,000 | ||||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | 1,085,372 | 12/31/2012 | 2,065,666 | 956,728 | 1,108,937 | 11.1% | 25,950 | 0 | 1,082,987 | 1.58 | 10.8% | 13,315,000 | |||||||||||||||||
36.01 | Property | Countryside | 696,896 | 12/31/2012 | 1,004,394 | 303,551 | 700,843 | 14,700 | 0 | 686,143 | 8,350,000 | |||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | 209,442 | 12/31/2012 | 433,884 | 221,593 | 212,292 | 5,050 | 0 | 207,242 | 2,600,000 | |||||||||||||||||||||
36.03 | Property | Dallas | 114,066 | 12/31/2012 | 462,634 | 322,691 | 139,944 | 4,650 | 0 | 135,294 | 1,575,000 | |||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | 64,968 | 12/31/2012 | 164,753 | 108,894 | 55,859 | 1,550 | 0 | 54,309 | 790,000 | |||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | N/A | N/A | 1,075,051 | 111,785 | 963,266 | 10.8% | 49,500 | 49,500 | 864,266 | 1.56 | 9.7% | 11,900,000 | ||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | 1,078,177 | 1/31/2013 | 2,495,640 | 1,252,688 | 1,242,952 | 14.1% | 123,900 | 0 | 1,119,052 | 2.13 | 12.7% | 11,750,000 | |||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | 887,354 | 12/31/2012 | 1,331,358 | 443,701 | 887,657 | 10.2% | 12,368 | 0 | 875,289 | 1.52 | 10.0% | 12,600,000 | |||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | 1,409,273 | 11/30/2012 | 3,201,686 | 1,938,938 | 1,262,748 | 14.5% | 128,067 | 0 | 1,134,681 | 1.91 | 13.1% | 13,600,000 | ||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | 841,664 | 12/31/2012 | 1,543,228 | 678,421 | 864,807 | 10.1% | 60,600 | 0 | 804,207 | 1.36 | 9.4% | 11,600,000 | |||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | 598,615 | 10/31/2012 | 1,085,194 | 299,958 | 785,236 | 9.6% | 6,818 | 28,978 | 749,439 | 1.53 | 9.1% | 11,800,000 | ||||||||||||||||
43 | Loan | CGMRC | Tower Colorado | 944,083 | 12/31/2012 | 2,014,838 | 1,082,948 | 931,890 | 11.9% | 25,543 | 127,715 | 778,632 | 1.79 | 9.9% | 10,800,000 | |||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | 846,050 | 11/30/2012 | 1,289,295 | 470,333 | 818,962 | 10.6% | 19,197 | 0 | 799,765 | 1.36 | 10.3% | 11,150,000 |
A-14
CGCMT 2013-GCJ11
Debt Yield on | Underwritten | Debt Yield on | ||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Most Recent | Most Recent | Underwritten | Underwritten | Underwritten Net | Underwritten Net | Replacement / | Underwritten | Underwritten Net | Underwritten NCF | Underwritten | Appraised | ||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | NOI (if past 2011) ($) | NOI Date (if past 2011) | EGI ($) | Expenses ($) | Operating Income ($) | Operating Income (%) | FF&E Reserve ($) | TI / LC ($) | Cash Flow ($) | DSCR (x) (4) | Net Cash Flow (%) | Value ($) | ||||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | 530,383 | 11/30/2012 | 769,336 | 250,999 | 518,337 | 10,836 | 0 | 507,501 | 7,150,000 | |||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | 315,667 | 11/30/2012 | 519,959 | 219,334 | 300,625 | 8,360 | 0 | 292,265 | 4,000,000 | |||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | 903,618 | 2/28/2013 | 2,043,000 | 1,098,374 | 944,626 | 12.4% | 125,600 | 0 | 819,026 | 1.61 | 10.7% | 10,475,000 | |||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | 965,977 | 2/28/2013 | 3,489,695 | 2,503,742 | 985,953 | 13.0% | 139,588 | 0 | 846,366 | 1.70 | 11.1% | 11,150,000 | ||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | N/A | N/A | 918,273 | 298,931 | 619,342 | 8.2% | 7,251 | 5,004 | 607,088 | 1.40 | 8.1% | 11,800,000 | |||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | 1,325,861 | 1/31/2013 | 2,474,615 | 1,196,979 | 1,277,636 | 17.1% | 123,731 | 0 | 1,153,905 | 2.25 | 15.4% | 12,400,000 | ||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | 666,647 | 1/31/2013 | 1,242,634 | 578,195 | 664,439 | 62,132 | 0 | 602,307 | 6,200,000 | |||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | 659,214 | 1/31/2013 | 1,231,981 | 618,784 | 613,197 | 61,599 | 0 | 551,598 | 6,200,000 | |||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | 834,165 | 12/31/2012 | 1,118,534 | 330,354 | 788,179 | 10.5% | 4,122 | 30,340 | 753,718 | 1.78 | 10.1% | 11,700,000 | |||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | 809,603 | 11/30/2012 | 1,022,157 | 257,247 | 764,910 | 11.5% | 30,428 | 50,705 | 683,778 | 1.72 | 10.3% | 10,000,000 | |||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | 648,570 | 12/31/2012 | 1,054,429 | 387,131 | 667,298 | 10.3% | 16,782 | 0 | 650,517 | 1.53 | 10.0% | 9,400,000 | |||||||||||||||||
52 | Loan | GSMC | Fayette Square | 732,830 | 12/31/2012 | 916,691 | 214,100 | 702,591 | 11.5% | 38,025 | 41,729 | 622,837 | 1.70 | 10.2% | 8,550,000 | |||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | 647,749 | 12/31/2012 | 1,444,990 | 803,789 | 641,201 | 10.7% | 66,400 | 0 | 574,801 | 1.59 | 9.6% | 8,500,000 | |||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | 678,288 | 12/31/2012 | 1,353,944 | 740,522 | 613,422 | 10.5% | 54,641 | 0 | 558,781 | 1.63 | 9.6% | 7,850,000 | |||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | 595,426 | 12/31/2012 | 1,073,989 | 515,319 | 558,670 | 10.2% | 26,261 | 0 | 532,409 | 1.59 | 9.7% | 8,000,000 | |||||||||||||||||
55.01 | Property | Smyrna O’Storage | 225,547 | 12/31/2012 | 397,496 | 186,312 | 211,184 | 9,101 | 0 | 202,082 | 2,850,000 | |||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | 209,638 | 12/31/2012 | 375,298 | 176,734 | 198,564 | 9,413 | 0 | 189,151 | 2,650,000 | |||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | 160,241 | 12/31/2012 | 301,196 | 152,273 | 148,923 | 7,747 | 0 | 141,176 | 2,500,000 | |||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | 771,745 | 12/31/2012 | 2,353,573 | 1,626,328 | 727,245 | 14.0% | 117,679 | 0 | 609,566 | 1.86 | 11.7% | 8,200,000 | ||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | 518,617 | 2/28/2013 | 786,878 | 261,908 | 524,970 | 10.3% | 14,352 | 0 | 510,619 | 1.70 | 10.0% | 7,500,000 | |||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | 484,436 | 10/31/2012 | 607,312 | 106,891 | 500,421 | 10.4% | 9,226 | 6,104 | 485,091 | 1.60 | 10.0% | 6,400,000 | ||||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | 531,937 | 12/31/2012 | 945,618 | 426,326 | 519,292 | 11.6% | 14,155 | 0 | 505,137 | 1.66 | 11.2% | 5,975,000 | |||||||||||||||||
59.01 | Property | Storage Pros Fenton | 323,405 | 12/31/2012 | 555,351 | 238,537 | 316,814 | 9,107 | 0 | 307,707 | 3,650,000 | |||||||||||||||||||||
59.02 | Property | Storage Pros Portage | 208,532 | 12/31/2012 | 390,267 | 187,789 | 202,478 | 5,048 | 0 | 197,430 | 2,325,000 | |||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | 106,370 | 12/31/2012 | 440,425 | 108,564 | 331,861 | 8.1% | 5,510 | 0 | 326,351 | 1.32 | 8.0% | 5,800,000 | ||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | N/A | N/A | 350,147 | 7,003 | 343,144 | 8.6% | 0 | 0 | 343,144 | 1.99 | 8.6% | 7,800,000 | ||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | 412,870 | 10/31/2012 | 752,653 | 335,844 | 416,809 | 10.7% | 12,270 | 0 | 404,539 | 1.59 | 10.4% | 5,400,000 | |||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | 388,777 | 12/31/2012 | 661,034 | 278,224 | 382,810 | 10.4% | 7,615 | 0 | 375,195 | 1.50 | 10.2% | 5,030,000 | |||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | 395,984 | 12/31/2012 | 648,802 | 251,333 | 397,469 | 10.8% | 13,457 | 0 | 384,012 | 1.57 | 10.4% | 5,350,000 | |||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | 368,030 | 12/31/2012 | 845,281 | 473,687 | 371,595 | 11.7% | 12,333 | 73,149 | 286,112 | 1.48 | 9.0% | 4,400,000 | ||||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | 568,474 | 12/31/2012 | 840,180 | 301,737 | 538,443 | 17.9% | 9,108 | 0 | 529,335 | 3.05 | 17.6% | 7,950,000 | |||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | 318,954 | 9/30/2012 | 422,205 | 154,072 | 268,133 | 9.3% | 5,400 | 0 | 262,733 | 1.47 | 9.1% | 4,000,000 | |||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | N/A | N/A | 269,431 | 31,991 | 237,440 | 8.7% | 3,858 | 0 | 233,582 | 1.36 | 8.5% | 3,700,000 | |||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | 318,537 | 9/30/2012 | 509,551 | 262,652 | 246,899 | 9.9% | 10,850 | 0 | 236,049 | 1.36 | 9.5% | 3,450,000 | |||||||||||||||||
70 | Loan | CGMRC | Bayou Village | 284,295 | 12/31/2012 | 734,422 | 475,149 | 259,273 | 10.5% | 27,432 | 0 | 231,841 | 1.56 | 9.4% | 3,400,000 | |||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | 183,267 | 12/31/2012 | 289,416 | 80,842 | 208,574 | 9.9% | 4,774 | 2,079 | 201,721 | 1.43 | 9.6% | 3,250,000 | |||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | 320,350 | 10/31/2012 | 399,071 | 152,852 | 246,220 | 14.1% | 2,676 | 17,915 | 225,629 | 2.03 | 12.9% | 3,200,000 |
A-15
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | As Stabilized | As Stabilized | Cut-off Date | LTV Ratio | Largest Tenant | Largest Tenant | ||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Appraisal Date | Appraised Value ($) | Appraisal Date | LTV Ratio (%) | at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | ||||||||||||||||
1 | Loan | CGMRC | 39 Broadway | 2/1/2013 | NAP | NAP | 59.0% | 53.4% | 96.0% | 2/1/2013 | NAP | NAP | Ice Futures U.S., Inc. | 25,061 | 6/30/2014 | |||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | 11/20/2012 | 456,000,000 | 12/1/2016 | 45.8% | 36.2% | 87.2% | 12/31/2012 | 243.33 | 212.22 | CGM (Rooftop Lounge) | 16,000 | 2/1/2028 | ||||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | 3/28/2013 | NAP | NAP | 70.7% | 65.0% | 96.2% | 12/31/2012 | NAP | NAP | Wal-Mart | 251,361 | 5/5/2023 | ||||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | Various | NAP | NAP | 65.2% | 52.8% | 80.0% | NAP | NAP | |||||||||||||||||||||
4.01 | Property | River Valley | 1/6/2013 | NAP | NAP | 97.1% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.02 | Property | Skyline Village | 12/27/2012 | NAP | NAP | 96.4% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.03 | Property | West Winds | 12/27/2012 | NAP | NAP | 85.8% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.04 | Property | Gaslight | 12/17/2012 | NAP | NAP | 63.8% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.05 | Property | Aloha Vegas | 12/29/2012 | NAP | NAP | 75.1% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.06 | Property | Dream Island | 1/5/2013 | NAP | NAP | 98.8% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.07 | Property | Western Hills | 12/27/2012 | NAP | NAP | 90.5% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.08 | Property | Kingswood | 12/18/2012 | NAP | NAP | 84.5% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.09 | Property | Woodlawn | 12/17/2012 | NAP | NAP | 57.2% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.10 | Property | Lake Fork | 1/5/2013 | NAP | NAP | 90.7% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.11 | Property | Buckingham | 1/2/2013 | NAP | NAP | 93.1% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.12 | Property | Valle Grande | 12/18/2012 | NAP | NAP | 94.4% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.13 | Property | Woodview | 1/2/2013 | NAP | NAP | 90.1% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.14 | Property | Countryside Estates | 12/17/2012 | NAP | NAP | 65.0% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.15 | Property | West Park Plaza | 12/18/2012 | NAP | NAP | 59.6% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.16 | Property | Sheltered Valley | 12/27/2012 | NAP | NAP | 94.5% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.17 | Property | Cedar Village | 1/6/2013 | NAP | NAP | 97.7% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.18 | Property | W Bar K | 12/27/2012 | NAP | NAP | 92.7% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.19 | Property | Country Oaks | 1/2/2013 | NAP | NAP | 85.4% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.20 | Property | Trails End | 12/27/2012 | NAP | NAP | 93.5% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.21 | Property | Rancho Bridger | 12/27/2012 | NAP | NAP | 96.0% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.22 | Property | Mountain Springs | 12/27/2012 | NAP | NAP | 95.0% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.23 | Property | Windgate | 1/2/2013 | NAP | NAP | 96.4% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.24 | Property | Lawson | 1/5/2013 | NAP | NAP | 90.0% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.25 | Property | Golden Eagle | 12/27/2012 | NAP | NAP | 72.5% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.26 | Property | Sugar Creek | 12/27/2012 | NAP | NAP | 60.6% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.27 | Property | Hillside | 12/27/2012 | NAP | NAP | 57.7% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
4.28 | Property | Medicine Waters | 12/27/2012 | NAP | NAP | 28.2% | 11/30/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | 2/27/2013 | NAP | NAP | 68.9% | 51.5% | 96.7% | 3/1/2013 | NAP | NAP | Target (GL) | 126,842 | 7/19/2055 | |||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | 2/1/2013 | NAP | NAP | 68.5% | 56.2% | 100.0% | 1/31/2013 | NAP | NAP | Bowery Residents’ Committee, Inc. | 104,000 | 4/23/2043 | ||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | 1/1/2013 | NAP | NAP | 69.1% | 63.3% | 79.4% | 12/31/2012 | 109.36 | 86.81 | NAP | |||||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | 1/8/2013 | 69,900,000 | 1/1/2015 | 65.7% | 52.9% | 84.2% | 12/31/2012 | 216.64 | 182.39 | NAP | ||||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | 1/15/2013 | 77,000,000 | 1/15/2016 | 68.8% | 50.0% | 82.1% | 2/1/2013 | NAP | NAP | American Savings Bank | 49,568 | 7/31/2015 | ||||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | 11/19/2012 | 61,150,000 | Various | 63.8% | 63.4% | 93.7% | NAP | NAP | ||||||||||||||||||||
10.01 | Property | 6750 West Loop South | 11/19/2012 | NAP | NAP | 95.5% | 11/13/2012 | NAP | NAP | Frost National Bank | 18,816 | 4/30/2014 | ||||||||||||||||||||
10.02 | Property | 6700 West Loop South | 11/19/2012 | NAP | NAP | 100.0% | 11/13/2012 | NAP | NAP | UT Physicians | 26,669 | 3/31/2022 | ||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | 11/19/2012 | 11,050,000 | 11/19/2013 | 82.2% | 11/13/2012 | NAP | NAP | McGovern Allergy Clinic | 13,635 | 5/31/2014 | ||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | 2/26/2013 | NAP | NAP | 58.2% | 45.8% | 94.6% | NAP | NAP | |||||||||||||||||||||
11.01 | Property | Stonecreek Village | 2/26/2013 | NAP | NAP | 94.0% | 3/20/2013 | NAP | NAP | REI | 26,654 | 4/30/2018 | ||||||||||||||||||||
11.02 | Property | Robinhood Plaza | 2/26/2013 | NAP | NAP | 95.6% | 3/20/2013 | NAP | NAP | Ross Dress for Less | 29,260 | 1/31/2015 | ||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | 1/28/2013 | 53,300,000 | 2/1/2015 | 68.5% | 59.9% | 78.9% | 1/31/2013 | 160.41 | 126.50 | NAP | ||||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | 11/1/2012 | NAP | NAP | 66.7% | 59.9% | 92.7% | 1/1/2013 | NAP | NAP | GK Films | 28,354 | 5/31/2021 | |||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | 1/25/2013 | 60,000,000 | 2/1/2015 | 58.1% | 42.5% | 82.4% | 1/31/2013 | 208.25 | 171.59 | NAP | ||||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | 12/26/2012 | NAP | NAP | 76.1% | 61.7% | 100.0% | 12/31/2012 | NAP | NAP | Kern County Department of Human Resources | 166,585 | 3/7/2028 | |||||||||||||||||
16 | Loan | JLC | Storage Masters | Various | NAP | NAP | 74.8% | 70.4% | 75.1% | NAP | NAP | |||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | 1/31/2013 | NAP | NAP | 74.5% | 2/4/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | 10/1/2012 | NAP | NAP | 81.1% | 2/4/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | 10/5/2012 | NAP | NAP | 76.2% | 2/4/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | 10/4/2012 | NAP | NAP | 74.6% | 2/4/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | 10/5/2012 | NAP | NAP | 69.2% | 2/4/2013 | NAP | NAP | NAP |
A-16
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | As Stabilized | As Stabilized | Cut-off Date | LTV Ratio | Largest Tenant | Largest Tenant | ||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Appraisal Date | Appraised Value ($) | Appraisal Date | LTV Ratio (%) | at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | ||||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | 1/18/2013 | NAP | NAP | 74.5% | 62.2% | 96.2% | 9/26/2012 | NAP | NAP | Best Buy | 30,000 | 1/31/2016 | ||||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | Various | 205,700,000 | Various | 67.0% | 50.5% | 91.5% | 3/1/2013 | NAP | NAP | Democracy Data & Communications | 30,352 | 11/30/2019 | ||||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | 11/20/2012 | NAP | NAP | 72.0% | 62.7% | 93.4% | 1/1/2013 | NAP | NAP | Bank of America | 26,988 | 1/31/2015 | |||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | 1/30/2013 | 21,500,000 | 10/1/2013 | 74.7% | 59.5% | 100.0% | 3/20/2013 | NAP | NAP | Wal-Mart (GL) | 92,185 | 4/10/2032 | ||||||||||||||||
21 | Loan | GSMC | Renaissance Center | 2/5/2013 | NAP | NAP | 52.1% | 44.3% | 92.3% | 12/31/2012 | NAP | NAP | Best Buy | 45,000 | 1/31/2023 | |||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | 12/7/2012 | NAP | NAP | 71.0% | 58.2% | 86.8% | 2/11/2013 | NAP | NAP | Big 5 Corp | 10,000 | 1/31/2018 | ||||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | 10/18/2012 | 22,100,000 | 10/18/2014 | 73.1% | 49.2% | 87.5% | 1/31/2013 | 127.22 | 111.26 | NAP | ||||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | 1/17/2013 | NAP | NAP | 71.9% | 57.6% | 95.5% | NAP | NAP | ||||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | 1/17/2013 | NAP | NAP | 100.0% | 2/21/2013 | NAP | NAP | ABRS Check Cashing | 3,000 | 12/31/2018 | ||||||||||||||||||||
24.02 | Property | 198 East 98th Street | 1/17/2013 | NAP | NAP | 100.0% | 2/21/2013 | NAP | NAP | Dollar Tree | 13,089 | 9/1/2019 | ||||||||||||||||||||
24.03 | Property | 212 East 98th Street | 1/17/2013 | NAP | NAP | 100.0% | 2/21/2013 | NAP | NAP | Fulton Wholesale | 7,500 | 1/31/2020 | ||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | 1/17/2013 | NAP | NAP | 71.8% | 2/21/2013 | NAP | NAP | 9717 Gourmet Deli and Grill | 2,000 | 5/31/2021 | ||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | 1/17/2013 | NAP | NAP | 100.0% | 2/21/2013 | NAP | NAP | Bargain Land 5 Inc. | 7,500 | 1/31/2018 | ||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | 2/20/2013 | NAP | NAP | 70.0% | 51.0% | 77.6% | 2/28/2013 | 95.41 | 73.99 | NAP | ||||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | 3/5/2013 | NAP | NAP | 70.0% | 51.0% | 68.3% | 2/28/2013 | 79.21 | 54.10 | NAP | ||||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | 11/27/2012 | 21,000,000 | 1/1/2016 | 69.1% | 51.4% | 71.9% | 1/31/2013 | 109.30 | 78.62 | NAP | ||||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | 11/19/2012 | 22,920,000 | Various | 55.0% | 54.0% | 81.5% | NAP | NAP | ||||||||||||||||||||
28.01 | Property | 6800 West Loop South | 11/19/2012 | 12,420,000 | 11/19/2013 | 75.1% | 11/30/2012 | NAP | NAP | St. Hope Foundation | 8,578 | 10/31/2015 | ||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | 11/19/2012 | NAP | NAP | 88.0% | 11/30/2012 | NAP | NAP | Social Security | 22,892 | 2/28/2017 | ||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | 1/9/2013 | NAP | NAP | 64.8% | 57.5% | 81.6% | 12/31/2012 | 212.95 | 173.80 | NAP | ||||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | 11/12/2012 | 18,750,000 | Various | 70.9% | 49.3% | 72.9% | NAP | NAP | ||||||||||||||||||||
30.01 | Property | Parkway Self Storage | 11/12/2012 | 13,800,000 | 12/1/2013 | 65.1% | 9/27/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
30.02 | Property | Moore Self Storage | 11/12/2012 | NAP | NAP | 86.5% | 11/28/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | 1/17/2013 | NAP | NAP | 68.6% | 50.2% | 79.8% | 1/31/2013 | 102.94 | 82.12 | NAP | ||||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | 12/20/2012 | NAP | NAP | 57.2% | 46.6% | 93.2% | NAP | NAP | ||||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | 12/20/2012 | NAP | NAP | 92.6% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | 12/20/2012 | NAP | NAP | 92.3% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | 12/20/2012 | NAP | NAP | 79.2% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | 12/20/2012 | NAP | NAP | 95.8% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | 12/20/2012 | NAP | NAP | 90.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | 12/20/2012 | NAP | NAP | 88.9% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | 12/20/2012 | NAP | NAP | 92.9% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.10 | Property | 7655 South May Street | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | 12/20/2012 | NAP | NAP | 91.7% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | 12/20/2012 | NAP | NAP | 90.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | 12/20/2012 | NAP | NAP | 75.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | 12/20/2012 | NAP | NAP | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | 1/29/2013 | NAP | NAP | 70.7% | 57.1% | 92.5% | 2/25/2013 | NAP | NAP | NAP | |||||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | 10/22/2012 | 18,600,000 | 10/22/2014 | 64.6% | 42.4% | 78.2% | 1/31/2013 | 126.73 | 99.10 | NAP | ||||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | 1/21/2013 | NAP | NAP | 75.0% | 60.5% | 94.0% | 1/17/2013 | NAP | NAP | Conn’s | 30,450 | 9/30/2019 | ||||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | Various | NAP | NAP | 75.2% | 55.8% | 84.0% | NAP | NAP | |||||||||||||||||||||
36.01 | Property | Countryside | 1/7/2013 | NAP | NAP | 73.5% | 1/31/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | 1/3/2013 | NAP | NAP | 100.0% | 12/18/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
36.03 | Property | Dallas | 1/3/2013 | NAP | NAP | 98.9% | 12/31/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | 1/3/2013 | NAP | NAP | 87.1% | 12/31/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | 11/20/2012 | NAP | NAP | 74.8% | 61.0% | 100.0% | 1/11/2013 | NAP | NAP | Moishe’s Self Storage | 198,000 | 12/31/2027 | ||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | 2/1/2013 | NAP | NAP | 74.9% | 60.3% | 97.9% | 3/11/2013 | NAP | NAP | NAP | |||||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | 1/14/2013 | NAP | NAP | 69.3% | 50.7% | 75.2% | 12/31/2012 | NAP | NAP | NAP | |||||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | 12/20/2012 | 14,400,000 | 2/1/2015 | 63.9% | 44.7% | 78.1% | 11/30/2012 | 89.11 | 69.57 | NAP | ||||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | 10/22/2012 | NAP | NAP | 73.9% | 55.0% | 99.5% | 1/14/2013 | NAP | NAP | NAP | |||||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | 11/20/2012 | 12,100,000 | 5/1/2013 | 69.6% | 54.7% | 91.3% | 11/1/2012 | NAP | NAP | Anthropologie | 9,122 | 1/31/2021 | ||||||||||||||||
43 | Loan | CGMRC | Tower Colorado | 2/6/2013 | NAP | NAP | 72.6% | 65.6% | 98.7% | 2/28/2013 | NAP | NAP | J. Herzog & Sons, Inc. | 8,093 | 7/31/2016 | |||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | 12/17/2012 | NAP | NAP | 69.6% | 43.1% | 77.3% | NAP | NAP |
A-17
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | As Stabilized | As Stabilized | Cut-off Date | LTV Ratio | Largest Tenant | Largest Tenant | ||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Appraisal Date | Appraised Value ($) | Appraisal Date | LTV Ratio (%) | at Maturity (%) | Occupancy (%) (5) | Occupancy Date | ADR ($) | RevPAR ($) | Largest Tenant | Sq Ft | Lease Expiration (6) | ||||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | 12/17/2012 | NAP | NAP | 76.6% | 12/14/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | 12/17/2012 | NAP | NAP | 78.2% | 12/14/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | 1/9/2013 | NAP | NAP | 72.8% | 53.4% | 90.1% | 3/19/2013 | NAP | NAP | NAP | |||||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | 2/21/2013 | NAP | NAP | 68.2% | 49.7% | 60.5% | 2/28/2013 | 95.46 | 57.79 | NAP | ||||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | 12/11/2012 | NAP | NAP | 63.8% | 53.8% | 100.0% | 12/7/2012 | NAP | NAP | Sivandrew Inc. | 1,317 | 5/31/2022 | |||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | 1/10/2013 | 13,100,000 | 2/1/2016 | 60.4% | 50.7% | 83.2% | 32.18 | 26.79 | ||||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | 1/10/2013 | 6,500,000 | 2/1/2016 | 83.2% | 1/31/2013 | 32.15 | 26.77 | NAP | ||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | 1/10/2013 | 6,600,000 | 2/1/2016 | 83.3% | 1/31/2013 | 32.20 | 26.81 | NAP | ||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | 12/10/2012 | NAP | NAP | 63.9% | 50.7% | 100.0% | 1/1/2013 | NAP | NAP | Panera Bread (Fenwick Group) | 4,553 | 11/30/2018 | |||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | 11/20/2012 | NAP | NAP | 66.3% | 53.5% | 100.0% | 1/9/2013 | NAP | NAP | Albertson’s | 53,637 | 4/30/2015 | |||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | 1/14/2013 | NAP | NAP | 69.0% | 50.3% | 80.7% | 12/31/2012 | NAP | NAP | NAP | |||||||||||||||||||
52 | Loan | GSMC | Fayette Square | 1/24/2013 | NAP | NAP | 71.3% | 57.4% | 85.1% | 1/1/2013 | NAP | NAP | Kroger | 47,114 | 2/28/2020 | |||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | 1/28/2013 | NAP | NAP | 70.5% | 56.9% | 93.4% | 2/25/2013 | NAP | NAP | NAP | |||||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | 12/29/2012 | NAP | NAP | 74.5% | 69.3% | 90.3% | 1/14/2013 | NAP | NAP | NAP | |||||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | Various | NAP | NAP | 68.6% | 55.6% | 65.8% | NAP | NAP | |||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | 11/28/2012 | NAP | NAP | 73.6% | 1/16/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | 11/21/2012 | NAP | NAP | 64.6% | 1/16/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | 11/28/2012 | NAP | NAP | 58.2% | 1/16/2013 | NAP | NAP | NAP | ||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | 1/4/2013 | 9,500,000 | 1/5/2016 | 63.3% | 44.8% | 73.3% | 12/31/2012 | 90.29 | 66.14 | NAP | ||||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | 1/30/2013 | NAP | NAP | 67.9% | 54.5% | 86.8% | 1/16/2013 | NAP | NAP | NAP | |||||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | 11/18/2012 | NAP | NAP | 75.5% | 61.8% | 93.9% | 11/1/2012 | NAP | NAP | Food Lion | 34,928 | 5/29/2032 | ||||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | 1/11/2013 | NAP | NAP | 75.2% | 55.6% | 90.5% | NAP | NAP | |||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | 1/11/2013 | NAP | NAP | 88.4% | 12/31/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | 1/11/2013 | NAP | NAP | 94.3% | 12/31/2012 | NAP | NAP | NAP | ||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | 2/12/2013 | NAP | NAP | 70.3% | 56.7% | 100.0% | 2/1/2013 | NAP | NAP | Family Dollar | 10,000 | 6/30/2016 | ||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | 2/1/2013 | 8,200,000 | 1/1/2015 | 51.3% | 48.8% | 100.0% | 2/1/2013 | NAP | NAP | NAP | ||||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | 11/30/2012 | NAP | NAP | 72.4% | 52.8% | 92.5% | 12/10/2012 | NAP | NAP | NAP | |||||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | 1/18/2013 | NAP | NAP | 73.4% | 54.2% | 90.1% | 12/31/2012 | NAP | NAP | NAP | |||||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | 1/8/2013 | NAP | NAP | 68.9% | 60.9% | 77.5% | 12/31/2012 | NAP | NAP | NAP | |||||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | 1/30/2013 | 4,900,000 | 1/30/2014 | 72.3% | 52.5% | 78.0% | 1/31/2013 | NAP | NAP | Angus Partners, LLC | 9,634 | 10/31/2016 | ||||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | 2/13/2013 | NAP | NAP | 37.7% | 34.3% | 96.2% | 1/31/2013 | NAP | NAP | NAP | |||||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | 1/17/2013 | NAP | NAP | 71.8% | 58.5% | 100.0% | 2/13/2013 | NAP | NAP | NAP | |||||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | 1/11/2013 | NAP | NAP | 73.9% | 63.5% | 100.0% | 4/6/2013 | NAP | NAP | CVS | 10,125 | 1/31/2033 | |||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | 10/16/2012 | NAP | NAP | 72.3% | 60.9% | 72.4% | 10/6/2012 | NAP | NAP | NAP | |||||||||||||||||||
70 | Loan | CGMRC | Bayou Village | 1/4/2013 | NAP | NAP | 72.7% | 66.5% | 96.3% | 2/22/2013 | NAP | NAP | NAP | |||||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | 6/15/2011 | NAP | NAP | 64.6% | 59.9% | 100.0% | 2/12/2013 | NAP | NAP | Turbo International | 14,266 | 6/30/2019 | |||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | 11/14/2012 | NAP | NAP | 54.5% | 44.8% | 100.0% | 11/30/2012 | NAP | NAP | Noodle Life, Inc. | 2,464 | 12/31/2017 |
A-18
CGCMT 2013-GCJ11
Second | Second | Third | Third | Fourth | Fourth | |||||||||||||||||||||||
Control | Loan / | Mortgage | Second | Largest Tenant | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | ||||||||||||||
1 | Loan | CGMRC | 39 Broadway | Beth Israel Medical Center | 24,773 | 7/31/2018 | The Waterfront Commission | 21,025 | 7/26/2016 | Food Bank For NYC | 19,490 | 3/31/2026 | Corporate Express Office PR | |||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | ERS (P.J. Clarke) | 14,000 | 5/15/2025 | Duane Reade | 12,557 | 8/17/2025 | CGM (Ed’s Chowder House) | 6,500 | 1/1/2028 | Starbucks | ||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | COSTCO | 154,809 | 11/30/2020 | JC Penney | 98,000 | 7/31/2037 | Harkins 14 Theater | 62,322 | 1/31/2023 | Ross Dress for Less | ||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | |||||||||||||||||||||||||
4.01 | Property | River Valley | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.02 | Property | Skyline Village | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.03 | Property | West Winds | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.04 | Property | Gaslight | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.05 | Property | Aloha Vegas | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.06 | Property | Dream Island | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.07 | Property | Western Hills | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.08 | Property | Kingswood | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.09 | Property | Woodlawn | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.10 | Property | Lake Fork | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.11 | Property | Buckingham | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.12 | Property | Valle Grande | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.13 | Property | Woodview | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.14 | Property | Countryside Estates | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.15 | Property | West Park Plaza | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.16 | Property | Sheltered Valley | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.17 | Property | Cedar Village | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.18 | Property | W Bar K | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.19 | Property | Country Oaks | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.20 | Property | Trails End | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.21 | Property | Rancho Bridger | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.22 | Property | Mountain Springs | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.23 | Property | Windgate | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.24 | Property | Lawson | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.25 | Property | Golden Eagle | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.26 | Property | Sugar Creek | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.27 | Property | Hillside | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
4.28 | Property | Medicine Waters | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | Kohl’s (GL) | 96,000 | 10/5/2026 | Ross Dress for Less | 30,187 | 1/31/2017 | Big Lots | 28,000 | 1/30/2016 | Office Depot | |||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | NAP | NAP | NAP | NAP | ||||||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | NAP | NAP | NAP | NAP | |||||||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | NAP | NAP | NAP | NAP | ||||||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | University Clinical Education | 35,049 | 12/31/2019 | Cancer Research Center of HI | 28,850 | 8/17/2015 | John Mullen | 17,907 | 4/30/2018 | GSA / USGS | ||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | ||||||||||||||||||||||||
10.01 | Property | 6750 West Loop South | Harden Healthcare Texas | 15,364 | 7/31/2016 | Shale-Inland | 12,757 | 3/31/2015 | Gilbreth & Associates | 7,771 | 9/30/2016 | Woman Rejuvenation, PLL | ||||||||||||||||
10.02 | Property | 6700 West Loop South | Memorial Hermann | 11,279 | 7/31/2016 | Girling Healthcare | 10,531 | 7/31/2016 | Alpert & Sermas | 7,705 | 9/30/2019 | American Hospice | ||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | Lentz Engineering L.C. | 6,830 | 4/30/2014 | Eastham Enterprises | 5,605 | 7/31/2013 | Improving Works | 5,070 | 11/30/2014 | Amedisys | ||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | |||||||||||||||||||||||||
11.01 | Property | Stonecreek Village | Hometown Buffet | 10,200 | 12/31/2022 | BJ’s Restaurant (GL) | 8,793 | 9/30/2027 | ConSol | 7,818 | 8/17/2018 | Mimi’s Café (GL) | ||||||||||||||||
11.02 | Property | Robinhood Plaza | Smile Care/Community Dentist | 5,848 | 6/30/2014 | Men’s Warehouse | 5,694 | 6/30/2018 | Chili’s Bar & Grill | 5,322 | 5/31/2017 | Carter’s Babies | ||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | NAP | NAP | NAP | NAP | ||||||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | Madison Tyler | 25,757 | 8/31/2015 | McDonald’s | 4,344 | 3/3/2028 | Bauerfeind Performance Retail | 3,471 | 2/28/2016 | NAP | |||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | NAP | NAP | NAP | NAP | ||||||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | NAP | NAP | NAP | NAP | |||||||||||||||||||||
16 | Loan | JLC | Storage Masters | |||||||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | NAP | NAP | NAP | NAP |
A-19
CGCMT 2013-GCJ11
Second | Second | Third | Third | Fourth | Fourth | |||||||||||||||||||||||
Control | Loan / | Mortgage | Second | Largest Tenant | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | ||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | Office Depot | 20,000 | 5/30/2016 | PetSmart | 19,348 | 10/31/2017 | Tires Plus | 7,280 | 9/1/2024 | PPG | ||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | School Nutrition Association | 15,265 | 8/31/2019 | Destron (MGM) | 15,105 | 1/31/2017 | Sunset Room by Wolfgang Puck | 12,154 | 7/31/2019 | Wyndham - Member Services | ||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | SSI Investment Management, Inc. | 10,119 | 3/31/2017 | Escrow of the West, Inc. | 6,013 | 9/30/2015 | Starkey Laboratories, Inc. | 4,870 | 8/31/2013 | James L. Krasne, PAC | |||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | Five Below | 8,760 | 1/31/2022 | Barefeet Shoes | 7,300 | 10/31/2022 | Anna’s Linens | 7,000 | 1/31/2024 | Sonic (GL) | ||||||||||||||
21 | Loan | GSMC | Renaissance Center | Babies R Us (GL) | 30,000 | 1/31/2017 | Old Navy | 15,354 | 8/31/2017 | Coldwell Banker | 7,899 | 7/31/2014 | Melting Pot | |||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | BJ’s Restaurant | 9,771 | 3/31/2029 | East Ocean Las Vegas | 8,000 | 7/31/2016 | Party Superstores | 7,470 | 8/31/2017 | Intelligent Office | ||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | NAP | NAP | NAP | NAP | ||||||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | ||||||||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | Dunkin Donuts | 1,500 | 2/28/2024 | Dominos Pizza | 1,300 | 9/30/2017 | Subway | 1,100 | 12/31/2018 | NAP | ||||||||||||||||
24.02 | Property | 198 East 98th Street | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | T-Mobile | 1,900 | 8/31/2018 | NAP | NAP | NAP | ||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | Pharmacy | 1,600 | 3/31/2022 | H & R Block | 1,500 | 4/30/2014 | NAP | NAP | ||||||||||||||||||
24.05 | Property | 9729 Kings Highway | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | NAP | NAP | NAP | NAP | ||||||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | NAP | NAP | NAP | NAP | ||||||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | NAP | NAP | NAP | NAP | ||||||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | ||||||||||||||||||||||||
28.01 | Property | 6800 West Loop South | Solari Hospice Care, LL | 5,794 | 5/31/2014 | BB&T | 4,894 | 1/31/2020 | Dr. Phillip T. lero, MD | 4,119 | 5/31/2017 | Harrison Norwood & Comp | ||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | Greater Houston Interventional | 8,720 | 12/31/2019 | Houston Family Institute | 3,428 | 6/30/2015 | Argosy Transportation G | 3,195 | 11/30/2013 | Bellaire Periodontics | ||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | NAP | NAP | NAP | NAP | ||||||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | ||||||||||||||||||||||||
30.01 | Property | Parkway Self Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
30.02 | Property | Moore Self Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | NAP | NAP | NAP | NAP | ||||||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | ||||||||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.10 | Property | 7655 South May Street | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | NAP | NAP | NAP | NAP | |||||||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | NAP | NAP | NAP | NAP | ||||||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | Cavender’s Boot City | 15,329 | 5/31/2014 | Dollar Tree | 10,024 | 1/31/2016 | Mir & Mercado Associates | 5,093 | 8/31/2016 | CiCi’s Pizza | ||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | |||||||||||||||||||||||||
36.01 | Property | Countryside | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
36.03 | Property | Dallas | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | NAP | NAP | NAP | NAP | ||||||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | NAP | NAP | NAP | NAP | |||||||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | NAP | NAP | NAP | NAP | |||||||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | NAP | NAP | NAP | NAP | ||||||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | NAP | NAP | NAP | NAP | |||||||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | Bungalow Classic | 8,350 | 8/31/2019 | Switch | 4,650 | 11/30/2013 | Kolo Collection | 4,520 | 12/31/2016 | Peridot, Ltd | ||||||||||||||
43 | Loan | CGMRC | Tower Colorado | Suncore Products, LLC | 7,993 | 11/30/2015 | Gifford Stevens, LLC | 7,124 | 7/31/2016 | Western Guaranty Fund Service | 5,887 | 6/30/2015 | Colorado Cancer Research | |||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio |
A-20
CGCMT 2013-GCJ11
Second | Second | Third | Third | Fourth | Fourth | |||||||||||||||||||||||
Control | Loan / | Mortgage | Second | Largest Tenant | Largest Tenant | Third | Largest Tenant | Largest Tenant | Fourth | Largest Tenant | Largest Tenant | Fifth | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | Sq Ft | Lease Expiration (6) | Largest Tenant | ||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | NAP | NAP | NAP | NAP | |||||||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | NAP | NAP | NAP | NAP | ||||||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | 221 E. Broadway Deli & Grocery Corp | 797 | 4/30/2019 | Pushcart Coffee f/k/a Dora NYC LLC | 564 | 6/30/2020 | Jose Acosta | 330 | 5/31/2017 | Malt & Mold Inc | |||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | ||||||||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | ProActive Sports | 3,796 | 5/31/2020 | PNC Bank | 3,366 | 6/30/2030 | 7-Eleven | 3,025 | 12/31/2023 | Olea | |||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | Rite Aid | 20,100 | 5/31/2021 | Dollar Tree | 12,000 | 2/28/2017 | Gen X | 5,539 | 12/31/2017 | Rent A Center | |||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | NAP | NAP | NAP | NAP | |||||||||||||||||||||
52 | Loan | GSMC | Fayette Square | Big Lots | 34,710 | 1/31/2015 | Auto Zone | 9,600 | 5/31/2016 | Goodwill Industries | 8,450 | 11/22/2015 | OK Chinese | |||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | NAP | NAP | NAP | NAP | |||||||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | NAP | NAP | NAP | NAP | |||||||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | |||||||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | NAP | NAP | NAP | NAP | ||||||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | NAP | NAP | NAP | NAP | |||||||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | Subway | 1,400 | 12/31/2017 | Jackson Hewitt | 1,400 | 4/30/2013 | Internet Sweepstakes | 1,400 | 4/30/2013 | China Wok | ||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | |||||||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | NAP | NAP | NAP | NAP | ||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | Broadway Bagel | 2,200 | 1/14/2018 | Tae Kwon Do | 2,200 | 9/30/2017 | NAP | NAP | ||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | NAP | NAP | NAP | NAP | ||||||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | NAP | NAP | NAP | NAP | |||||||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | NAP | NAP | NAP | NAP | |||||||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | NAP | NAP | NAP | NAP | |||||||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | Camelot Community | 7,849 | 6/30/2016 | E-Choice Healthcare, LLC | 7,325 | 4/30/2017 | Gonzo Marketing Services, LLC | 5,315 | 7/31/2016 | Senior Healthcare | ||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | NAP | NAP | NAP | NAP | |||||||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | NAP | NAP | NAP | NAP | |||||||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | NAP | NAP | NAP | NAP | |||||||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | NAP | NAP | NAP | NAP | |||||||||||||||||||||
70 | Loan | CGMRC | Bayou Village | NAP | NAP | NAP | NAP | |||||||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | Mikroscan Technologies, Inc. | 7,296 | 3/31/2015 | Seacoast Science | 5,574 | 5/31/2014 | Jensen Construction | 4,688 | 3/31/2014 | NAP | |||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | T-Mobile | 2,100 | 9/30/2015 | Ruby Tuesday, Inc. dba Lime | 2,000 | 3/31/2019 | Three Villains | 1,940 | 12/31/2017 | NAP |
A-21
CGCMT 2013-GCJ11
Fifth | Fifth | Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Phase I | Environmental | Phase II | Engineering | Seismic | PML | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | Ongoing | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Sq Ft | Lease Expiration (6) | Report Date | Phase II | Report Date | Report Date | Report Date | or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | |||||||||||||||||||
1 | Loan | CGMRC | 39 Broadway | 16,890 | 11/30/2015 | 1/29/2013 | No | NAP | 1/29/2013 | NAP | NAP | No | 725,947 | 251,859 | 0 | 0 | 100,000 | 0 | ||||||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | 2,676 | 9/1/2016 | 11/29/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | 0 | 228,950 | 91,788 | 18,206 | 0 | 743 | |||||||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | 30,000 | 1/31/2017 | 11/28/2012 | No | NAP | 11/27/2012 | NAP | NAP | No | 606,831 | 103,750 | 35,569 | 7,578 | 0 | 16,667 | |||||||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | No | 0 | 47,477 | 59,203 | 14,801 | 0 | 15,996 | ||||||||||||||||||||||||||||
4.01 | Property | River Valley | 1/9/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.02 | Property | Skyline Village | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.03 | Property | West Winds | 1/8/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.04 | Property | Gaslight | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.05 | Property | Aloha Vegas | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.06 | Property | Dream Island | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.07 | Property | Western Hills | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.08 | Property | Kingswood | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.09 | Property | Woodlawn | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.10 | Property | Lake Fork | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.11 | Property | Buckingham | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.12 | Property | Valle Grande | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.13 | Property | Woodview | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.14 | Property | Countryside Estates | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.15 | Property | West Park Plaza | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.16 | Property | Sheltered Valley | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.17 | Property | Cedar Village | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.18 | Property | W Bar K | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.19 | Property | Country Oaks | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.20 | Property | Trails End | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.21 | Property | Rancho Bridger | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.22 | Property | Mountain Springs | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.23 | Property | Windgate | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.24 | Property | Lawson | 1/9/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.25 | Property | Golden Eagle | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.26 | Property | Sugar Creek | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.27 | Property | Hillside | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
4.28 | Property | Medicine Waters | 1/7/2013 | No | NAP | 1/7/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | 20,570 | 1/31/2017 | 3/5/2013 | No | NAP | 3/4/2013 | NAP | NAP | No | 109,593 | 27,398 | 21,239 | 3,645 | 0 | 3,269 | ||||||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | 11/26/2012 | No | NAP | 11/26/2012 | NAP | NAP | No | 0 | 0 | 51,344 | 0 | 0 | 0 | |||||||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | 1/14/2013 | No | NAP | 1/14/2013 | NAP | NAP | No | 650,000 | 127,000 | 0 | 18,900 | 0 | 79,182 | ||||||||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | 1/16/2013 | No | NAP | 1/16/2013 | NAP | NAP | No | 162,292 | 56,802 | 0 | 0 | 0 | 38,905 | |||||||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | 14,710 | 4/14/2016 | 1/24/2013 | No | NAP | 1/24/2013 | 3/1/2013 | 11% | No | 263,142 | 93,970 | 270,421 | 37,534 | 0 | 5,570 | |||||||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | No | 62,739 | 62,739 | 58,167 | 11,633 | 1,000,000 | 5,859 | |||||||||||||||||||||||||||
10.01 | Property | 6750 West Loop South | 5,990 | 3/30/2019 | 11/29/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | |||||||||||||||||||||||||||
10.02 | Property | 6700 West Loop South | 5,098 | 7/31/2016 | 11/29/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | |||||||||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | 4,467 | MTM | 11/28/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | |||||||||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | No | 46,196 | 46,196 | 46,375 | 5,153 | 0 | 4,396 | ||||||||||||||||||||||||||||
11.01 | Property | Stonecreek Village | 7,535 | 9/30/2029 | 3/15/2013 | No | NAP | 2/27/2013 | 2/28/2013 | 6% | No | |||||||||||||||||||||||||||
11.02 | Property | Robinhood Plaza | 4,762 | 8/31/2021 | 3/18/2013 | No | NAP | 2/26/2013 | 2/27/2013 | 9% | No | |||||||||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | 1/29/2013 | No | NAP | 1/28/2013 | 1/28/2013 | 10% | No | 0 | 0 | 49,224 | 16,408 | 0 | 1/12 of 4% of projected annual gross revenues | |||||||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | 11/5/2012 | No | NAP | 11/13/2012 | 11/13/2012 | 10% | No | 335,291 | 37,255 | 19,776 | 2,825 | 0 | 1,392 | ||||||||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | 2/14/2013 | No | NAP | 2/12/2013 | 2/11/2013 | 18% | No | 0 | 53,751 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | 11/29/2012 | No | NAP | 11/29/2012 | 11/29/2012 | 12% | No | 178,799 | 32,000 | 34,206 | 2,800 | 774,400 | 0 | ||||||||||||||||||||||
16 | Loan | JLC | Storage Masters | No | 245,896 | 35,000 | 1,000 | 5,200 | 0 | 5,281 | ||||||||||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | 10/23/2012 | No | NAP | 10/23/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | 10/9/2012 | No | NAP | 10/9/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | 10/8/2012 | No | NAP | 10/9/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | 10/9/2012 | No | NAP | 10/9/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | 10/9/2012 | No | NAP | 10/9/2012 | NAP | NAP | No |
A-22
CGCMT 2013-GCJ11
Fifth | Fifth | Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Phase I | Environmental | Phase II | Engineering | Seismic | PML | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | Ongoing | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Sq Ft | Lease Expiration (6) | Report Date | Phase II | Report Date | Report Date | Report Date | or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | |||||||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | 4,500 | 8/1/2015 | 2/5/2013 | No | NAP | 2/4/2013 | NAP | NAP | No | 250,305 | 20,859 | 33,990 | 2,833 | 0 | 2,275 | |||||||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | 12,119 | 9/30/2019 | 11/28/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | 439,122 | 146,374 | 53,465 | 1,149 | 0 | 10,169 | |||||||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | 4,865 | 7/31/2013 | 10/31/2012 | No | NAP | 11/23/2012 | 10/1/2012 | 14% | No | 0 | 41,500 | 9,250 | 2,100 | 0 | 1,825 | ||||||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | 5,400 | 2/18/2033 | 3/19/2013 | No | NAP | 1/23/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
21 | Loan | GSMC | Renaissance Center | 5,362 | 2/28/2017 | 2/15/2013 | No | NAP | 2/15/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | 5,520 | 6/30/2018 | 12/14/2012 | No | NAP | 12/13/2012 | NAP | NAP | No | 22,060 | 11,030 | 23,000 | 1,900 | 0 | 1,631 | |||||||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | 10/31/2012 | No | NAP | 10/30/2012 | NAP | NAP | No | 171,000 | 28,500 | 43,000 | 3,583 | 0 | 17,652 | |||||||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | No | 23,317 | 0 | 16,750 | 0 | 0 | 733 | |||||||||||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | 1/29/2013 | No | NAP | 1/28/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
24.02 | Property | 198 East 98th Street | 1/31/2013 | No | NAP | 1/28/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | 1/31/2013 | No | NAP | 1/28/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | 1/31/2013 | No | NAP | 1/28/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | 1/31/2013 | No | NAP | 1/28/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | 3/5/2013 | No | NAP | 3/5/2013 | NAP | NAP | No | 71,354 | 17,838 | 5,645 | 2,822 | 0 | 10,700 | |||||||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | 3/5/2013 | No | NAP | 3/5/2013 | NAP | NAP | No | 4,281 | 4,281 | 2,369 | 1,184 | 0 | 8,600 | |||||||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | 12/5/2012 | No | NAP | 12/10/2012 | NAP | NAP | No | 13,329 | 13,329 | 10,712 | 1,785 | 0 | 12,822 | |||||||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | No | 25,468 | 25,468 | 25,345 | 5,069 | 500,000 | 2,553 | |||||||||||||||||||||||||||
28.01 | Property | 6800 West Loop South | 3,289 | 11/30/2013 | 11/29/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | |||||||||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | 2,824 | 1/31/2022 | 11/29/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | |||||||||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | 1/9/2013 | No | NAP | 1/9/2013 | NAP | NAP | No | 13,141 | 4,380 | 28,303 | 6,032 | 0 | 9,742 | |||||||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | No | 69,905 | 22,863 | 523 | 523 | 0 | 1,794 | |||||||||||||||||||||||||||
30.01 | Property | Parkway Self Storage | 12/19/2012 | No | NAP | 11/30/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
30.02 | Property | Moore Self Storage | 12/10/2012 | No | NAP | 12/5/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | 2/1/2013 | No | NAP | 2/1/2013 | NAP | NAP | No | 58,289 | 11,658 | 13,390 | 13,390 | 0 | 14,252 | |||||||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | No | 26,865 | 8,955 | 30,676 | 4,574 | 0 | 5,854 | |||||||||||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.10 | Property | 7655 South May Street | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | 1/11/2013 | No | NAP | 1/11/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | 2/11/2013 | No | NAP | 2/11/2013 | NAP | NAP | No | 120,126 | 24,025 | 56,965 | 9,494 | 0 | 14,500 | ||||||||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | 12/4/2012 | No | NAP | 12/4/2012 | 12/3/2012 | 5% | No | 95,077 | 15,846 | 12,687 | 2,115 | 0 | 3,241 | |||||||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | 4,962 | 10/24/2016 | 2/15/2013 | No | NAP | 2/14/2013 | NAP | NAP | No | 81,656 | 13,609 | 22,578 | 5,644 | 0 | 1,562 | |||||||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | No | 26,864 | 8,955 | 6,629 | 1,326 | 26,000 | 2,163 | ||||||||||||||||||||||||||||
36.01 | Property | Countryside | 12/20/2012 | No | NAP | 3/6/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | 11/14/2012 | No | NAP | 12/20/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
36.03 | Property | Dallas | 11/14/2012 | No | NAP | 12/20/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | 11/30/2012 | No | NAP | 12/20/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | 12/5/2012 | No | NAP | 12/5/2012 | NAP | NAP | No | 15,258 | 5,086 | 16,250 | 1,542 | 0 | 4,125 | |||||||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | 2/20/2013 | No | NAP | 2/13/2013 | NAP | NAP | No | 71,975 | 10,282 | 18,134 | 8,771 | 0 | 10,325 | ||||||||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | 1/29/2013 | No | NAP | 1/29/2013 | NAP | NAP | No | 39,114 | 13,038 | 0 | 0 | 0 | 1,031 | ||||||||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | 1/14/2013 | No | NAP | 1/14/2013 | NAP | NAP | No | 33,330 | 8,332 | 51,626 | 3,971 | 0 | 10,672 | |||||||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | 8/15/2012 | No | NAP | 8/17/2012 | NAP | NAP | No | 26,449 | 8,816 | 70,329 | 5,861 | 81,907 | 5,050 | ||||||||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | 4,490 | 12/31/2017 | 12/7/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | 18,726 | 4,681 | 13,540 | 1,504 | 0 | 568 | |||||||||||||||||||
43 | Loan | CGMRC | Tower Colorado | 5,254 | 1/31/2018 | 2/19/2013 | No | NAP | 2/15/2013 | NAP | NAP | No | 97,847 | 19,575 | 29,302 | 2,930 | 0 | 2,129 | ||||||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | No | 81,830 | 6,819 | 1,384 | 0 | 0 | 1,619 |
A-23
CGCMT 2013-GCJ11
Fifth | Fifth | Environmental | Environmental | Earthquake | ||||||||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Largest Tenant | Largest Tenant | Phase I | Environmental | Phase II | Engineering | Seismic | PML | Insurance | Upfront RE | Ongoing RE | Upfront | Ongoing | Upfront | Ongoing | |||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Sq Ft | Lease Expiration (6) | Report Date | Phase II | Report Date | Report Date | Report Date | or SEL (%) | Required | Tax Reserve ($) | Tax Reserve ($) | Insurance Reserve ($) | Insurance Reserve ($) | Replacement Reserve ($) | Replacement Reserve ($) | |||||||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | 12/19/2012 | No | NAP | 12/19/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | 12/19/2012 | No | NAP | 12/19/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | 1/16/2013 | No | NAP | 1/25/2013 | NAP | NAP | No | 101,201 | 12,650 | 11,769 | 5,885 | 0 | 10,467 | ||||||||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | 3/5/2013 | No | NAP | 3/5/2013 | NAP | NAP | No | 88,776 | 11,097 | 4,064 | 2,032 | 0 | 11,640 | |||||||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | 250 | 1/31/2021 | 12/18/2012 | No | NAP | 12/18/2012 | NAP | NAP | No | 0 | 11,361 | 18,938 | 1,657 | 0 | 604 | ||||||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | No | 31,480 | 10,493 | 32,577 | 2,715 | 141,710 | 10,311 | |||||||||||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | 1/16/2013 | No | NAP | 1/16/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | 1/16/2013 | No | NAP | 1/16/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | 2,986 | 5/31/2016 | 12/11/2012 | No | NAP | 12/6/2012 | NAP | NAP | No | 37,333 | 13,639 | 1,313 | 438 | 0 | 344 | ||||||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | 4,568 | 10/31/2013 | 11/29/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | 41,584 | 8,317 | 10,932 | 1,093 | 0 | 2,536 | ||||||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | 1/29/2013 | No | NAP | 1/29/2013 | NAP | NAP | No | 34,444 | 8,611 | 0 | 0 | 0 | 1,399 | ||||||||||||||||||||||
52 | Loan | GSMC | Fayette Square | 4,000 | 9/30/2024 | 2/15/2013 | No | NAP | 3/6/2013 | NAP | NAP | No | 12,147 | 6,073 | 6,373 | 1,275 | 0 | 3,169 | ||||||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | 2/11/2013 | No | NAP | 2/8/2013 | NAP | NAP | No | 51,842 | 10,368 | 38,012 | 6,335 | 0 | 5,533 | ||||||||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | 1/9/2013 | No | NAP | 1/9/2013 | NAP | NAP | No | 26,752 | 13,376 | 61,799 | 4,754 | 0 | 4,539 | ||||||||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | No | 38,754 | 7,751 | 0 | 0 | 0 | 2,188 | ||||||||||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | 11/12/2012 | No | NAP | 12/5/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | 11/12/2012 | No | NAP | 12/3/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | 12/3/2012 | Yes | 1/14/2013 | 12/4/2012 | NAP | NAP | No | |||||||||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | 1/21/2013 | No | NAP | 1/18/2013 | NAP | NAP | No | 92,003 | 7,667 | 31,501 | 2,864 | 0 | 8,117 | |||||||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | 2/1/2013 | No | NAP | 2/1/2013 | NAP | NAP | No | 17,326 | 8,723 | 0 | 0 | 0 | 1,196 | ||||||||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | 1,400 | 11/30/2019 | 11/28/2012 | No | NAP | 11/29/2012 | NAP | NAP | No | 2,117 | 3,254 | 1,295 | 648 | 0 | 769 | |||||||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | No | 36,115 | 10,108 | 7,092 | 788 | 0 | 1,180 | ||||||||||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | 1/22/2013 | No | NAP | 1/23/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | 1/22/2013 | No | NAP | 1/24/2013 | NAP | NAP | No | |||||||||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | 2/28/2013 | No | NAP | 2/28/2013 | NAP | NAP | No | 16,413 | 5,471 | 6,279 | 1,631 | 0 | 459 | |||||||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | 1/16/2013 | No | NAP | NAP | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | 12/12/2012 | No | NAP | 12/12/2012 | NAP | NAP | No | 30,117 | 6,023 | 1,708 | 854 | 0 | 1,023 | ||||||||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | 1/23/2013 | No | NAP | 1/24/2013 | NAP | NAP | No | 14,981 | 6,793 | 3,377 | 375 | 0 | 635 | ||||||||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | 1/11/2013 | No | NAP | 10/5/2012 | NAP | NAP | No | 9,683 | 4,842 | 2,821 | 564 | 0 | 1,121 | ||||||||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | 4,217 | 10/31/2016 | 2/13/2013 | No | NAP | 2/13/2013 | NAP | NAP | No | 57,388 | 11,478 | 58,231 | 5,294 | 0 | 1,028 | |||||||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | 2/22/2013 | No | NAP | 2/22/2013 | 2/22/2013 | 12% | No | 24,223 | 8,074 | 2,333 | 389 | 0 | 759 | ||||||||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | 1/25/2013 | No | NAP | 1/25/2013 | NAP | NAP | No | 30,900 | 7,725 | 4,387 | 1,462 | 450 | 450 | ||||||||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | 8/28/2012 | No | NAP | 1/14/2013 | NAP | NAP | No | 0 | 0 | 0 | 0 | 0 | 322 | ||||||||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | 11/20/2012 | No | NAP | 11/21/2012 | NAP | NAP | No | 50,000 | 6,431 | 2,000 | 835 | 0 | 904 | ||||||||||||||||||||||
70 | Loan | CGMRC | Bayou Village | 1/14/2013 | No | NAP | 1/14/2013 | NAP | NAP | No | 17,526 | 5,842 | 12,368 | 6,184 | 0 | 2,286 | ||||||||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | 6/3/2011 | No | NAP | 6/2/2011 | 6/2/2011 | 13% | No | 20,764 | 2,685 | 2,936 | 253 | 0 | 875 | ||||||||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | 11/27/2012 | No | NAP | 11/27/2012 | NAP | NAP | No | 19,215 | 3,202 | 1,650 | 825 | 0 | 223 |
A-24
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | Upfront | Ongoing | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | |||||||||||||
1 | Loan | CGMRC | 39 Broadway | 100,000 | 400,000 | 0 | 400,000 | 0 | 0 | 19,375 | 0 | 0 | 0 | 421,604 | 0 | ||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | 0 | 0 | 0 | 0 | 0 | 0 | 86,531 | 0 | 0 | 0 | 10,000,000 | 65,000 | |||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | 1,000,000 | 0 | 27,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 446,125 | 0 | 0 | 0 | 104,300 | 0 | ||||||||||||||
4.01 | Property | River Valley | |||||||||||||||||||||||||||
4.02 | Property | Skyline Village | |||||||||||||||||||||||||||
4.03 | Property | West Winds | |||||||||||||||||||||||||||
4.04 | Property | Gaslight | |||||||||||||||||||||||||||
4.05 | Property | Aloha Vegas | |||||||||||||||||||||||||||
4.06 | Property | Dream Island | |||||||||||||||||||||||||||
4.07 | Property | Western Hills | |||||||||||||||||||||||||||
4.08 | Property | Kingswood | |||||||||||||||||||||||||||
4.09 | Property | Woodlawn | |||||||||||||||||||||||||||
4.10 | Property | Lake Fork | |||||||||||||||||||||||||||
4.11 | Property | Buckingham | |||||||||||||||||||||||||||
4.12 | Property | Valle Grande | |||||||||||||||||||||||||||
4.13 | Property | Woodview | |||||||||||||||||||||||||||
4.14 | Property | Countryside Estates | |||||||||||||||||||||||||||
4.15 | Property | West Park Plaza | |||||||||||||||||||||||||||
4.16 | Property | Sheltered Valley | |||||||||||||||||||||||||||
4.17 | Property | Cedar Village | |||||||||||||||||||||||||||
4.18 | Property | W Bar K | |||||||||||||||||||||||||||
4.19 | Property | Country Oaks | |||||||||||||||||||||||||||
4.20 | Property | Trails End | |||||||||||||||||||||||||||
4.21 | Property | Rancho Bridger | |||||||||||||||||||||||||||
4.22 | Property | Mountain Springs | |||||||||||||||||||||||||||
4.23 | Property | Windgate | |||||||||||||||||||||||||||
4.24 | Property | Lawson | |||||||||||||||||||||||||||
4.25 | Property | Golden Eagle | |||||||||||||||||||||||||||
4.26 | Property | Sugar Creek | |||||||||||||||||||||||||||
4.27 | Property | Hillside | |||||||||||||||||||||||||||
4.28 | Property | Medicine Waters | |||||||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | 125,000 | 274,350 | 20,861 | 800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 128,181 | 0 | ||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,899,140 | 0 | |||||||||||||
7 | Loan | JLC | Radisson Bloomington | 0 | 0 | 0 | 0 | 0 | 0 | 147,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | 0 | 0 | 0 | 0 | 0 | 0 | 34,375 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | 0 | 375,000 | 24,418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,000,000 | 0 | |||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | 0 | 1,219,910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
10.01 | Property | 6750 West Loop South | |||||||||||||||||||||||||||
10.02 | Property | 6700 West Loop South | |||||||||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | |||||||||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | 0 | 0 | 16,743 | 400,000 | 0 | 0 | 0 | 0 | 68,750 | 0 | 177,437 | 0 | ||||||||||||||
11.01 | Property | Stonecreek Village | |||||||||||||||||||||||||||
11.02 | Property | Robinhood Plaza | |||||||||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,661 | 0 | |||||||||||||
13 | Loan | JLC | 1540 2nd Street | 0 | 0 | 8,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
15 | Loan | JLC | 100 East California Avenue | 0 | 0 | 7,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
16 | Loan | JLC | Storage Masters | 190,115 | 0 | 0 | 0 | 0 | 0 | 20,250 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | |||||||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | |||||||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | |||||||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | |||||||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles |
A-25
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | Upfront | Ongoing | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | |||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | 0 | 250,000 | 0 | 200,000 | 0 | 0 | 4,950 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | 0 | 0 | 50,715 | 1,800,000 | 0 | 0 | 0 | 0 | 0 | 0 | 825,975 | 0 | |||||||||||||
19 | Loan | JLC | 9440 Santa Monica | 0 | 0 | 7,300 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 89,917 | 89,917 | ||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155,000 | 0 | |||||||||||||
21 | Loan | GSMC | Renaissance Center | 114,689 | 0 | 0 | 233,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | 0 | 0 | 5,547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,720 | 19,720 | |||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,000 | 0 | |||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | 18,000 | 0 | 2,566 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
24.01 | Property | 241 Rockaway Parkway | |||||||||||||||||||||||||||
24.02 | Property | 198 East 98th Street | |||||||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | |||||||||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | |||||||||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | |||||||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,000 | |||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 825 | 0 | |||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | 0 | 747,521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
28.01 | Property | 6800 West Loop South | |||||||||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | |||||||||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,000 | 0 | |||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 3,869 | 0 | 15,000 | 0 | 900,000 | 0 | |||||||||||||
30.01 | Property | Parkway Self Storage | |||||||||||||||||||||||||||
30.02 | Property | Moore Self Storage | |||||||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | 210,750 | 0 | 0 | 0 | 0 | 0 | 10,000 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
32.01 | Property | 7241 South Phillips Avenue | |||||||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | |||||||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | |||||||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | |||||||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | |||||||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | |||||||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | |||||||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | |||||||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | |||||||||||||||||||||||||||
32.10 | Property | 7655 South May Street | |||||||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | |||||||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | |||||||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | |||||||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | |||||||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | |||||||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | |||||||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | |||||||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | |||||||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | 0 | 0 | 0 | 0 | 0 | 0 | 123,906 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | 0 | 0 | 0 | 0 | 0 | 0 | 8,168 | 0 | 0 | 0 | 863,705 | 0 | |||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | 0 | 0 | 7,415 | 400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 49,677 | 0 | 0 | 0 | 654,730 | |||||||||||||||
36.01 | Property | Countryside | |||||||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | |||||||||||||||||||||||||||
36.03 | Property | Dallas | |||||||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | |||||||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | 0 | 0 | 0 | 0 | 0 | 0 | 978,000 | 0 | 75,000 | 0 | 0 | 0 | |||||||||||||
38 | Loan | AMF I | Green Valley Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 97,888 | 0 | 0 | 0 | 100,000 | 0 | ||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | 75,000 | 0 | 0 | 0 | 0 | 0 | 3,750 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | 0 | 0 | 0 | 0 | 0 | 0 | 39,225 | 0 | 0 | 0 | 0 | 8,974 | |||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 20,925 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | 0 | 75,000 | 5,800 | 140,000 | 0 | 0 | 106,136 | 0 | 0 | 0 | 51,014 | 0 | |||||||||||||
43 | Loan | CGMRC | Tower Colorado | 76,629 | 0 | �� | 10,643 | 383,145 | 0 | 0 | 650,000 | 0 | 0 | 0 | 164,881 | 0 | |||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 116,928 | 0 | 0 | 0 | 0 | 0 |
A-26
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Replacement | Upfront | Ongoing | Upfront Debt | Ongoing Debt | Upfront Deferred | Ongoing Deferred | Upfront | Ongoing | Upfront | Ongoing | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Reserve Caps ($) | TI/LC Reserve ($) | TI/LC Reserve ($) | TI/LC Caps ($) | Service Reserve ($) | Service Reserve ($) | Maintenance Reserve ($) | Maintenance Reserve ($) | Environmental Reserve ($) | Environmental Reserve ($) | Other Reserve ($) | Other Reserve ($) | |||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | |||||||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | |||||||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | 200,000 | 0 | 0 | 0 | 0 | 0 | 438,463 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | 0 | 0 | 417 | 15,012 | 0 | 0 | 31,875 | 0 | 0 | 0 | 10,356 | 0 | ||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205,264 | 0 | |||||||||||||
48.01 | Property | Value Place Baton Rouge East | |||||||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | |||||||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | 0 | 0 | 1,668 | 60,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | 0 | 0 | 5,364 | 250,000 | 0 | 0 | 82,088 | 0 | 0 | 0 | 120,330 | 0 | ||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | 75,000 | 0 | 0 | 0 | 0 | 0 | 29,875 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
52 | Loan | GSMC | Fayette Square | 0 | 100,000 | 6,250 | 150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | 0 | 0 | 0 | 0 | 0 | 0 | 39,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 208,594 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 17,156 | 0 | 0 | 0 | 250,000 | 0 | ||||||||||||||
55.01 | Property | Smyrna O’Storage | |||||||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | |||||||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | |||||||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | 0 | 0 | 0 | 0 | 0 | 0 | 26,484 | 0 | 0 | 0 | 187,500 | 0 | |||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | 71,758 | 0 | 0 | 0 | 0 | 0 | 15,300 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
58 | Loan | 41 | JLC | Salem Street | 30,000 | 50,000 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 35,363 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
59.01 | Property | Storage Pros Fenton | |||||||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | |||||||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | 0 | 0 | 1,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75,000 | 0 | |||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 1,875 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | 0 | 0 | 6,096 | 182,873 | 0 | 0 | 180,000 | 0 | 0 | 0 | 54,355 | 0 | |||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | 0 | 0 | 0 | 0 | 0 | 0 | 15,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | 0 | 0 | 0 | 0 | 0 | 0 | 9,188 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | 0 | 0 | 0 | 0 | 0 | 0 | 30,813 | 0 | 0 | 0 | 300,000 | 0 | ||||||||||||||
70 | Loan | CGMRC | Bayou Village | 0 | 0 | 0 | 0 | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | 0 | 30,000 | 849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | 0 | 0 | 709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 0 |
A-27
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Other Reserve | ||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Borrower Name | |||||
1 | Loan | CGMRC | 39 Broadway | Rent Concession Reserve | 39 CAM LLC | ||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | Upfront TCO Reserve ($5,000,000); Upfront Modernization Reserve ($5,000,000); Ongoing Seasonality Reserve ($65,000 every March through December commencing in 2017) | West 63 Empire Associates LLC | |||||
3 | Loan | 11 | JLC | Christown Spectrum | Coventry II DDR Phoenix Spectrum SPE LLC and Coventry II DDR Phoenix Spectrum Fee LLC | ||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | Abandoned Coach Reserve ($50,000); Violations Removal Funds ($35,500); Radon Remediation Funds ($18,800) | CEDAR VILLAGE MHC, LLC; CHEYENNE MHP, LLC; COUNTRY OAKS MHC, LLC; COUNTRYSIDE MOBILE HOME PARK, LLC; DREAM ISLAND MOBILE HOME PARK, LLC; GRAND ISLAND MOBILE HOME COMMUNITY, LLC; LINCOLN MOBILE HOME PARKS, LLC; ALOHA VEGAS MHC, LLC; RANCHO BRIDGER MHC, LLC; VALLE GRANDE MHC, LLC; RIVER VALLEY MOBILE HOME PARK,LLC; HILLSIDE MHC, LLC; SKYLINE MHC, LLC; WEST PARK PLAZA MOBILE HOME PARK, LLC; WESTERN HILLS MHP, LLC; BUCKINGHAM WOODVIEW, LLC; WOODVIEW MHC, LLC; LAWSON MHC, LLC; WINDGATE MHC, LLC; GOLDEN EAGLE MHC, LLC; LEADVILLE MHC, LLC; MEDICINE WATERS MHC, LLC; MOUNTAIN SPRINGS MHC-WK, LLC; SUGAR CREEK MHC, LLC; TRAILS END MHC-WK, LLC; W BAR K MHC-WK,LLC | ||||||
4.01 | Property | River Valley | |||||||||
4.02 | Property | Skyline Village | |||||||||
4.03 | Property | West Winds | |||||||||
4.04 | Property | Gaslight | |||||||||
4.05 | Property | Aloha Vegas | |||||||||
4.06 | Property | Dream Island | |||||||||
4.07 | Property | Western Hills | |||||||||
4.08 | Property | Kingswood | |||||||||
4.09 | Property | Woodlawn | |||||||||
4.10 | Property | Lake Fork | |||||||||
4.11 | Property | Buckingham | |||||||||
4.12 | Property | Valle Grande | |||||||||
4.13 | Property | Woodview | |||||||||
4.14 | Property | Countryside Estates | |||||||||
4.15 | Property | West Park Plaza | |||||||||
4.16 | Property | Sheltered Valley | |||||||||
4.17 | Property | Cedar Village | |||||||||
4.18 | Property | W Bar K | |||||||||
4.19 | Property | Country Oaks | |||||||||
4.20 | Property | Trails End | |||||||||
4.21 | Property | Rancho Bridger | |||||||||
4.22 | Property | Mountain Springs | |||||||||
4.23 | Property | Windgate | |||||||||
4.24 | Property | Lawson | |||||||||
4.25 | Property | Golden Eagle | |||||||||
4.26 | Property | Sugar Creek | |||||||||
4.27 | Property | Hillside | |||||||||
4.28 | Property | Medicine Waters | |||||||||
5 | Loan | AMF I | Blue Diamond Crossing | Ground Rent Reserve | Blue Diamond Crossing II, LLC | ||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | Excess Loan Proceeds Reserve | 127 West 25th Group LLC | |||||
7 | Loan | JLC | Radisson Bloomington | WSI (I) - RWP, LLC | |||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | Tudor Wharf Hotel Tenant LLC | ||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | Property Renovation Reserve | Ala Moana Property Owner LLC | |||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | Pin Oak North Parcel LL, LLC | ||||||
10.01 | Property | 6750 West Loop South | |||||||||
10.02 | Property | 6700 West Loop South | |||||||||
10.03 | Property | 4710 Bellaire Boulevard | |||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | Unpaid TI Allowance ($100,000); Free Rent Reserve ($61,138.80); Unpaid Leasing Commissions ($16,297.78) | Robinhood Plaza Shopping Center LLC and Stonecreek Village Shopping Center LLC | ||||||
11.01 | Property | Stonecreek Village | |||||||||
11.02 | Property | Robinhood Plaza | |||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | Ground Rent Reserve | Senate Hotel Memphis SPE, LLC | |||||
13 | Loan | JLC | 1540 2nd Street | RBE 1540 Second Street LLC | |||||||
14 | Loan | 9 | GSMC | Hilton Checkers | CHSP Los Angeles LLC | ||||||
15 | Loan | JLC | 100 East California Avenue | FM Baker LLC and YBG Baker LLC | |||||||
16 | Loan | JLC | Storage Masters | Storage Masters-Denver, L.L.C., Storage Masters-O’Fallon, L.L.C., Storage Masters-Plano, L.L.C., Storage Masters-St. Charles, L.L.C. and Storage Masters-Chesterfield II, LLC | |||||||
16.01 | Property | Storage Masters - Chesterfield | |||||||||
16.02 | Property | Storage Masters - Plano | |||||||||
16.03 | Property | Storage Masters - O’Fallon | |||||||||
16.04 | Property | Storage Masters - Denver | |||||||||
16.05 | Property | Storage Masters - St. Charles |
A-28
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Other Reserve | ||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Borrower Name | |||||
17 | Loan | 18 | JLC | McIntosh Village SC | Trinity-McIntosh, LLC | ||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | Unfunded Obligations | NH-A Investment Borrower LLC, NH-B Investment Borrower LLC, NH-D Retail Investment Borrower LLC, NH-E Investment Borrower LLC, NH-J Fleet Borrower LLC, NH-J Garage Borrower LLC, NH-J Office/Retail Borrower LLC, NH-K Retail Borrower LLC, NH-L Investment Borrower LLC, NH-M Garage Borrower LLC, NH-M Office/Retail Borrower LLC, NH-P Garage Borrower LLC, NH-P Retail Borrower LLC, NH-Q Retail-A Borrower LLC, NH-Q Retail Borrower LLC | |||||
19 | Loan | JLC | 9440 Santa Monica | Ground Rent Reserve | B.H. Triangle Associates, L.P. | ||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | TD Bank Reserve | BDP Realty II, L.P. | |||||
21 | Loan | GSMC | Renaissance Center | Renaissance Phase II CMBS, LLC | |||||||
22 | Loan | 26 | JLC | Silverado Park Place | Ground Lease Reserve | Eastern Silverado L.L.C. | |||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | Upfront Seasonality Reserve ($120,000) | Prime Hotel Group at Homestead, LLC | |||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | Midyan Gate Realty No. 5 LLC | ||||||
24.01 | Property | 241 Rockaway Parkway | |||||||||
24.02 | Property | 198 East 98th Street | |||||||||
24.03 | Property | 212 East 98th Street | |||||||||
24.04 | Property | 9717 Kings Highway | |||||||||
24.05 | Property | 9729 Kings Highway | |||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | GFII DVI Cardel Houston, L.P. | ||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | PIP Reserve | GFII DVI Cardel Denver, LLC | |||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | Tax Service Fee ($800); Flood Certificate ($25) | Riverside Hotel, LLC | |||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | Pin Oak South Parcel LL, LLC | ||||||
28.01 | Property | 6800 West Loop South | |||||||||
28.02 | Property | 4747 Bellaire Boulevard | |||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | Flood Insurance Deductible Reserve | 77 Box Street Holding Company LLC | |||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | Property Costs Reserve | Amsdell Storage Ventures VIII, LLC, Amsdell Storage Ventures IV, LLC | |||||
30.01 | Property | Parkway Self Storage | |||||||||
30.02 | Property | Moore Self Storage | |||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | GFII DVI Cardel Flagler Courtyard, LLC | ||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | Seaborgium Holdings 1, LLC, Seaborgium Holdings 3, LLC and Rodinia Holdings 9, LLC | ||||||
32.01 | Property | 7241 South Phillips Avenue | |||||||||
32.02 | Property | 7612 South Kingston Avenue | |||||||||
32.03 | Property | 7901 South Paxton Avenue | |||||||||
32.04 | Property | 6101 South Langley Avenue | |||||||||
32.05 | Property | 5236 West Harrison Street | |||||||||
32.06 | Property | 7624 South Kingston Avenue | |||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | |||||||||
32.08 | Property | 8155 South Ingleside Avenue | |||||||||
32.09 | Property | 6230 South Artesian Avenue | |||||||||
32.10 | Property | 7655 South May Street | |||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | |||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | |||||||||
32.13 | Property | 2225 East 87th Street | |||||||||
32.14 | Property | 6401 South Maplewood Avenue | |||||||||
32.15 | Property | 8200 South Clyde Avenue | |||||||||
32.16 | Property | 7601 South Coles Avenue | |||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | |||||||||
32.18 | Property | 6458 South Fairfield Avenue | |||||||||
33 | Loan | AMF I | Preserve at Cedar River | Preserve at Cedar River Limited Partnership | |||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | PIP ($815,285); Ground Lease Reserve ($48,420 upfront, $24,210 monthly in June through September, annually); Seasonal Reserves ($50,000 monthly in June through September, annually) | Alaska Hospitality, LLC | |||||
35 | Loan | 38 | GSMC | Morrison Crossing | Clearview Morrison, L.P. | ||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | Upfront Ground Lease Fund (5,730.28); Upfront Rental Reserve Account ($633,000); Upfront Abandoned Coach Reserve Funds ($16,000) | Stonetown Oak Hollow, LLC, Stonetown Bells, LLC, Stonetown Countryside, LLC, and Stonetown Dallas MHP, LLC | ||||||
36.01 | Property | Countryside | |||||||||
36.02 | Property | Dallas Lake Spring MHC | |||||||||
36.03 | Property | Dallas | |||||||||
36.04 | Property | Bell’s Half Acres | |||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | Senate Place Holdings, LLC | ||||||
38 | Loan | AMF I | Green Valley Apartments | Insurance Deductible Reserve | Green Valley Apartment Complex, L.L.C. | ||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | Stor-All Tchoupitoulas L.L.C. | |||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | Ongoing Seasonality Reserve | Sunrise Hotels of Charleston LLC | |||||
41 | Loan | CGMRC | Grand Oaks Apartments | Seasons at Fountain Lakes, LLC | |||||||
42 | Loan | 9 | JLC | Westside Urban Market | Bungalow TI Reserve ($35,000); Peridot Rent Abatement Reserve ($16,014.33) | Rock West Investments I, LLC | |||||
43 | Loan | CGMRC | Tower Colorado | Special TI Reserve | Denver Tower Equities LLC | ||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | Brintonexpress, LLC and Route 909 Self-Storage, LTD. |
A-29
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Other Reserve | ||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Description | Borrower Name | |||||
44.01 | Property | Brinton StorExpress Self Storage | |||||||||
44.02 | Property | New Kensington StorExpress Self Storage | |||||||||
45 | Loan | AMF I | Yorktowne Apartments | Yorketowne Apartments LLC | |||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | GFII DVI Cardel Wood Dale, LLC | ||||||
47 | Loan | CGMRC | 221-223 East Broadway | Code Violations Reserve | Mayflower 221, LLC | ||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | PIP Reserve ($136,944.06); Flat Screen TVs ($68,320.02) | Sandpiper Airline Highway, LLC, Sandpiper Harrells Ferry, LLC | |||||
48.01 | Property | Value Place Baton Rouge East | |||||||||
48.02 | Property | Value Place Baton Rouge North | |||||||||
49 | Loan | CGMRC | Glenmont Retail | Glenmont RR Crossing Limited Liability Company | |||||||
50 | Loan | CGMRC | Court Street Shopping Center | Dollar Tree CAM Reserve ($105,059.50); Albertson’s CAM Reserve ($15,270.01) | CSP Pasco, LLC | ||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | Stor-All Gentilly Woods, L.L.C. | |||||||
52 | Loan | GSMC | Fayette Square | BCP Fayette Square, LLC | |||||||
53 | Loan | AMF I | Courtyard on the Green | CRT Owner, LLC and CRT PO LLC | |||||||
54 | Loan | CGMRC | Crystal Falls Apartments | Emerge Crystal Falls, LLC and DBA Crystal Falls Emerge, LLC | |||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | Property Costs Reserve | Amsdell Storage Ventures X, LLC | ||||||
55.01 | Property | Smyrna O’Storage | |||||||||
55.02 | Property | Gwinnet O’Storage | |||||||||
55.03 | Property | Kennesaw O’Storage | |||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | PIP Reserve | RILR Holding LLC | |||||
57 | Loan | CGMRC | Barnegat Mini Storage | Barnegat Mini Storage Limited Liability Company | |||||||
58 | Loan | 41 | JLC | Salem Street | Salem Street Station, LLC | ||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | VSI III Fenton, LLC and VSI III Portage, LLC | |||||||
59.01 | Property | Storage Pros Fenton | |||||||||
59.02 | Property | Storage Pros Portage | |||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | Family Dollar Reserve | 577-583 Broadway, LLC | |||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | Tudor Wharf Hotel Realty LLC | ||||||
62 | Loan | CGMRC | Lakeside Budget Storage | Lakeside Budget Storage Of Sterling Heights LLC | |||||||
63 | Loan | CGMRC | Storage Pros Fall River | VSI III Fall River, LLC | |||||||
64 | Loan | CGMRC | 290 West Self Storage | CPTX 10800 Highway 290 W., LLC | |||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | Free Rent Reserve | KAS Airport LLC | |||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | SSTI 222 San Pedro Ave, LLC | |||||||
67 | Loan | CGMRC | Cantey Townhomes | Townhomes on Cantey, LP | |||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | H&R Pleasant Grove LLC | |||||||
69 | Loan | JLC | Holiday Mobile Home Park | Mobile Home Purchase Reserve | Holiday MHC PB, LLC | ||||||
70 | Loan | CGMRC | Bayou Village | Sweetbriar Partners, LLC and SHS Asset Management, LLC | |||||||
71 | Loan | JLC | 2151 Las Palmas | Las Palmas Industrial Park Investors, LP | |||||||
72 | Loan | CGMRC | 903 Peachtree Street | Three Villains Reserve | 903 Peachtree Shoppes, LLC |
A-30
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Loan | Loan Amount | Principal’s New Cash | Subordinate | ||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Carve-out Guarantor | Purpose | (sources) | Contribution (7) | Debt | |||||||||
1 | Loan | CGMRC | 39 Broadway | Avi Schron, Mark Schron and Eli Schron | Refinance | 85,500,000 | 0 | 0 | ||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | Stuart Podolsky, Sharon Olson, Jay Podolsky, Shirley Reinfeld and Meyer Chetrit | Refinance | 180,000,000 | 0 | 0 | |||||||||
3 | Loan | 11 | JLC | Christown Spectrum | Coventry Real Estate Fund II, L.L.C. and Coventry Fund II Parallel Fund, L.L.C. | Refinance | 66,500,000 | 229,803 | 7,700,000 | |||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | Ascentia Real Estate Holding Company, LLC; John J. Elberle; Boris B Vukovich | Refinance | 59,400,000 | 0 | 0 | ||||||||||
4.01 | Property | River Valley | ||||||||||||||||
4.02 | Property | Skyline Village | ||||||||||||||||
4.03 | Property | West Winds | ||||||||||||||||
4.04 | Property | Gaslight | ||||||||||||||||
4.05 | Property | Aloha Vegas | ||||||||||||||||
4.06 | Property | Dream Island | ||||||||||||||||
4.07 | Property | Western Hills | ||||||||||||||||
4.08 | Property | Kingswood | ||||||||||||||||
4.09 | Property | Woodlawn | ||||||||||||||||
4.10 | Property | Lake Fork | ||||||||||||||||
4.11 | Property | Buckingham | ||||||||||||||||
4.12 | Property | Valle Grande | ||||||||||||||||
4.13 | Property | Woodview | ||||||||||||||||
4.14 | Property | Countryside Estates | ||||||||||||||||
4.15 | Property | West Park Plaza | ||||||||||||||||
4.16 | Property | Sheltered Valley | ||||||||||||||||
4.17 | Property | Cedar Village | ||||||||||||||||
4.18 | Property | W Bar K | ||||||||||||||||
4.19 | Property | Country Oaks | ||||||||||||||||
4.20 | Property | Trails End | ||||||||||||||||
4.21 | Property | Rancho Bridger | ||||||||||||||||
4.22 | Property | Mountain Springs | ||||||||||||||||
4.23 | Property | Windgate | ||||||||||||||||
4.24 | Property | Lawson | ||||||||||||||||
4.25 | Property | Golden Eagle | ||||||||||||||||
4.26 | Property | Sugar Creek | ||||||||||||||||
4.27 | Property | Hillside | ||||||||||||||||
4.28 | Property | Medicine Waters | ||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | Fred Ahlstrom, Jacob Bingham, James E. Betz and Susan Graves | Refinance | 59,000,000 | 989,194 | 0 | ||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | Dan Shavolian | Refinance | 48,000,000 | 140,000 | 0 | |||||||||
7 | Loan | JLC | Radisson Bloomington | WS Investors - I, L.L.C. | Refinance | 45,000,000 | 0 | 0 | ||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | Pyramid Advisors Limited Partnership | Refinance | 43,500,000 | 0 | 0 | |||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | REDICO Properties LLC | Refinance | 41,440,000 | 13,097,835 | 0 | |||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | Investcorp US Real Estate, LLC | Acquisition | 38,750,000 | 25,329,190 | 0 | |||||||||
10.01 | Property | 6750 West Loop South | ||||||||||||||||
10.02 | Property | 6700 West Loop South | ||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | ||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | Stone Family Partners, LLC, MDS Family Partners I, LLC, Surry Properties, LLC and MDS Family Partners II, LLC | Refinance | 36,000,000 | 746,739 | 0 | ||||||||||
11.01 | Property | Stonecreek Village | ||||||||||||||||
11.02 | Property | Robinhood Plaza | ||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | David B. Jones, Glenn R. Malone, Gregory O. Hnedak and L. Kirkpatrick Bobo | Refinance | 34,000,000 | 0 | 0 | |||||||||
13 | Loan | JLC | 1540 2nd Street | Norman J. Kravetz | Refinance | 34,000,000 | 0 | 4,200,000 | ||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | Chesapeake Lodging, L.P. | Recapitalization | 32,000,000 | 0 | 0 | |||||||||
15 | Loan | JLC | 100 East California Avenue | Franklin B. Mandel | Acquisition | 25,000,000 | 8,577,914 | 0 | ||||||||||
16 | Loan | JLC | Storage Masters | John R. Burrows | Refinance | 24,300,000 | 0 | 0 | ||||||||||
16.01 | Property | Storage Masters - Chesterfield | ||||||||||||||||
16.02 | Property | Storage Masters - Plano | ||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | ||||||||||||||||
16.04 | Property | Storage Masters - Denver | ||||||||||||||||
16.05 | Property | Storage Masters - St. Charles |
A-31
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Loan | Loan Amount | Principal’s New Cash | Subordinate | ||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Carve-out Guarantor | Purpose | (sources) | Contribution (7) | Debt | |||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | Vincent A. Riggio | Refinance | 24,000,000 | 234,501 | 0 | |||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | Peterson Family Trust | Refinance | 130,000,000 | 4,566,025 | 0 | |||||||||
19 | Loan | JLC | 9440 Santa Monica | Mehdi Soroudi | Acquisition | 18,500,000 | 6,570,340 | 0 | ||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | Steven B. Wolfson and Milton S. Schneider | Refinance | 16,050,000 | 0 | 0 | |||||||||
21 | Loan | GSMC | Renaissance Center | CBL & Associates Limited Partnership | Refinance | 16,000,000 | 0 | 0 | ||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | Khusrow Roohani | Refinance | 14,650,000 | 96,273 | 0 | |||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | Prime Hospitality Group, LLC | Refinance | 14,400,000 | 0 | 0 | |||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | Morris Bawabeh and David Bawabeh | Refinance | 13,750,000 | 0 | 0 | |||||||||
24.01 | Property | 241 Rockaway Parkway | ||||||||||||||||
24.02 | Property | 198 East 98th Street | ||||||||||||||||
24.03 | Property | 212 East 98th Street | ||||||||||||||||
24.04 | Property | 9717 Kings Highway | ||||||||||||||||
24.05 | Property | 9729 Kings Highway | ||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | Carlos J. Rodriguez, Carlos J. Rodriguez, as trustee of The Carlos J. Rodriguez Living Trust dated April 11, 2007 and Stephen Blumenthal | Refinance | 7,800,000 | 257,826 | 0 | |||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | Carlos J. Rodriguez, Carlos J. Rodriguez, as trustee of The Carlos J. Rodriguez Living Trust dated April 11, 2007 and Stephen Blumenthal | Refinance | 5,600,000 | 202,079 | 0 | |||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | Nishith Kumar Patel and Gautam B. Patel | Refinance | 13,250,000 | 0 | 0 | |||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | Investcorp US Real Estate, LLC | Acquisition | 12,372,500 | 8,770,810 | 0 | |||||||||
28.01 | Property | 6800 West Loop South | ||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | ||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | Joseph Torres | Refinance | 12,000,000 | 0 | 0 | |||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | Robert J. Amsdell, Barry L. Amsdell, Amsdell Group, LLC | Acquisition | 11,512,500 | 0 | 0 | |||||||||
30.01 | Property | Parkway Self Storage | ||||||||||||||||
30.02 | Property | Moore Self Storage | ||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | David Buddemeyer, Stephen Blumenthal and Carlos J. Rodriguez, an individual and as trustee for the Carlos Rodriguez Living Trust, dated April 11, 2007 | Refinance | 11,000,000 | 340,300 | 0 | |||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | Pangea Properties | Refinance | 10,800,000 | 0 | 0 | |||||||||
32.01 | Property | 7241 South Phillips Avenue | ||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | ||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | ||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | ||||||||||||||||
32.05 | Property | 5236 West Harrison Street | ||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | ||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | ||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | ||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | ||||||||||||||||
32.10 | Property | 7655 South May Street | ||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | ||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | ||||||||||||||||
32.13 | Property | 2225 East 87th Street | ||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | ||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | ||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | ||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | ||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | ||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | Matthew B. Lester | Acquisition | 10,800,000 | 4,607,207 | 0 | ||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | William J. Lawson | Refinance | 10,679,000 | 0 | 0 | |||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | Michael D. Starcher | Refinance | 10,500,000 | 414,739 | 0 | |||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | Roy Lapidus and Adam Minnick | Acquisition | 10,027,000 | 1,228,653 | 0 | ||||||||||
36.01 | Property | Countryside | ||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | ||||||||||||||||
36.03 | Property | Dallas | ||||||||||||||||
36.04 | Property | Bell’s Half Acres | ||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | Moishe Mana | Recapitalization | 8,925,000 | 0 | 0 | |||||||||
38 | Loan | AMF I | Green Valley Apartments | Steven Goodman and Leonard Goodman Revocable Trust U/A/D June 17,1969 | Refinance | 8,800,000 | 0 | 0 | ||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | Michael D. McGuire | Refinance | 8,750,000 | 0 | 0 | ||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | Kunal Dave, Hiren Viroja, Aakash Patel, Ketan Patel, Rameshchandra Dabhi, Jamnadas Kothadia and Prateek Dalal | Refinance | 8,700,000 | 0 | 0 | |||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | Eric J. Morgan | Refinance | 8,600,000 | 18,845 | 0 | ||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | Michael Phillips and Kathleen Walker | Refinance | 8,250,000 | 0 | 0 | |||||||||
43 | Loan | CGMRC | Tower Colorado | William Felton | Acquisition | 7,850,000 | 3,611,322 | 0 | ||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | Steven L. Mitnick | Refinance | 7,800,000 | 0 | 0 |
A-32
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Loan | Loan Amount | Principal’s New Cash | Subordinate | ||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Carve-out Guarantor | Purpose | (sources) | Contribution (7) | Debt | |||||||||
44.01 | Property | Brinton StorExpress Self Storage | ||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | ||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | Roger Beit and Mark Paley | Acquisition | 7,625,000 | 3,017,912 | 0 | ||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | Carlos J. Rodriguez, Carlos J. Rodriguez, as trustee of The Carlos J. Rodriguez Living Trust dated April 11, 2007 and Stephen Blumenthal | Refinance | 7,600,000 | 245,337 | 0 | |||||||||
47 | Loan | CGMRC | 221-223 East Broadway | Alan Hoffman, Jason Hoffman, Michael S. Young, David Krumholz and Gloria K. Young | Acquisition | 7,525,000 | 3,200,000 | 0 | ||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | P. Carter Rise | Acquisition | 7,500,000 | 3,784,031 | 0 | |||||||||
48.01 | Property | Value Place Baton Rouge East | ||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | ||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | Cary B. Heller and Scott D. Heller | Refinance | 7,500,000 | 0 | 0 | ||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | Steven B. Jaeger and Michael Karasik | Refinance | 6,650,000 | 0 | 0 | ||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | Michael D. McGuire | Refinance | 6,500,000 | 0 | 0 | ||||||||||
52 | Loan | GSMC | Fayette Square | Clyde R. Butler, Jr. | Refinance | 6,100,000 | 0 | 0 | ||||||||||
53 | Loan | AMF I | Courtyard on the Green | Matthew B. Lester | Acquisition | 6,000,000 | 2,738,851 | 0 | ||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | Stan Baggett and Karen Baggett | Refinance | 5,850,000 | 420,569 | 0 | ||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | Robert J. Amsdell, Barry L. Amsdell, Amsdell Group, LLC | Acquisition | 5,500,000 | 2,407,972 | 0 | ||||||||||
55.01 | Property | Smyrna O’Storage | ||||||||||||||||
55.02 | Property | Gwinnet O’Storage | ||||||||||||||||
55.03 | Property | Kennesaw O’Storage | ||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | Brian Patrick Martin, Ira Mondry and Edward Herrick | Acquisition | 5,200,000 | 2,591,670 | 0 | |||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | Daniel A. Myers | Refinance | 5,100,000 | 0 | 0 | ||||||||||
58 | Loan | 41 | JLC | Salem Street | Hall Farmer Barnett | Refinance | 4,850,000 | 20,970 | 0 | |||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | David M. Levenfeld and Ian Burnstein | Refinance | 4,500,000 | 0 | 0 | ||||||||||
59.01 | Property | Storage Pros Fenton | ||||||||||||||||
59.02 | Property | Storage Pros Portage | ||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | Yakov Burakovsky | Refinance | 4,075,000 | 0 | 0 | |||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | Pyramid Advisors Limited Partnership | Refinance | 4,000,000 | 0 | 0 | |||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | Sidney Moss and Marvin Walkon | Recapitalization | 3,930,000 | 1,302,435 | 0 | ||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | David M. Levenfeld and Ian Burnstein | Refinance | 3,700,000 | 0 | 0 | ||||||||||
64 | Loan | CGMRC | 290 West Self Storage | Storage UPREIT Partners, LP | Acquisition | 3,700,000 | 1,354,221 | 0 | ||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | Daniel Stuzin | Refinance | 3,180,000 | 0 | 0 | |||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | Strategic Storage Trust Inc. | Refinance | 3,000,000 | 47,979 | 0 | ||||||||||
67 | Loan | CGMRC | Cantey Townhomes | Benito O. Hidalgo, Suzanne J. Hidalgo, Benito J. Hidalgo, and Benito O. Hidalgo and Suzanne J. Hidalgo, as trustors of the Benito O. Hidalgo and Suzanne J. Hidalgo Family Living Trust | Acquisition | 2,875,000 | 1,218,742 | 0 | ||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | Joseph Eisenberger | Acquisition | 2,733,850 | 688,497 | 0 | ||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | David H. Reynolds | Refinance | 2,500,000 | 0 | 0 | ||||||||||
70 | Loan | CGMRC | Bayou Village | Steven H. Shakin, John B. Anderson, Madeline Rose Mendelsohn, Elizabeth Paurel Anderson, Shakin Mendelsohn 2004 Trust and The Anderson Family Trust Dated December 11, 2011 | Acquisition | 2,475,000 | 1,057,814 | 0 | ||||||||||
71 | Loan | JLC | 2151 Las Palmas | Bradley C. Wilmot, Stephen M. Zotovich, G. Ryan Smith and Bradley E. Lofgren | Acquisition | 2,100,000 | 1,413,728 | 0 | ||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | Robert C. Loudermilk, Jr. and George W. Rohrig, Jr. | Refinance | 1,750,000 | 0 | 0 |
A-33
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Other | Principal Equity | Cash | |||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||||||||
1 | Loan | CGMRC | 39 Broadway | 1,860,000 | 87,360,000 | 57,397,239 | 0 | 1,230,481 | 1,666,926 | 26,377,040 | 688,314 | 87,360,000 | Hard | Springing | ||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | 150,000 | 180,150,000 | 105,847,733 | 0 | 4,925,246 | 10,178,319 | 59,198,702 | 0 | 180,150,000 | Hard | Springing | |||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | 503,252 | 74,933,055 | 73,359,813 | 0 | 930,842 | 642,400 | 0 | 0 | 74,933,055 | Hard | In Place | |||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | 520,000 | 59,920,000 | 44,704,019 | 0 | 2,204,363 | 609,628 | 12,401,990 | 0 | 59,920,000 | Soft | Springing | ||||||||||||||||
4.01 | Property | River Valley | ||||||||||||||||||||||||||||
4.02 | Property | Skyline Village | ||||||||||||||||||||||||||||
4.03 | Property | West Winds | ||||||||||||||||||||||||||||
4.04 | Property | Gaslight | ||||||||||||||||||||||||||||
4.05 | Property | Aloha Vegas | ||||||||||||||||||||||||||||
4.06 | Property | Dream Island | ||||||||||||||||||||||||||||
4.07 | Property | Western Hills | ||||||||||||||||||||||||||||
4.08 | Property | Kingswood | ||||||||||||||||||||||||||||
4.09 | Property | Woodlawn | ||||||||||||||||||||||||||||
4.10 | Property | Lake Fork | ||||||||||||||||||||||||||||
4.11 | Property | Buckingham | ||||||||||||||||||||||||||||
4.12 | Property | Valle Grande | ||||||||||||||||||||||||||||
4.13 | Property | Woodview | ||||||||||||||||||||||||||||
4.14 | Property | Countryside Estates | ||||||||||||||||||||||||||||
4.15 | Property | West Park Plaza | ||||||||||||||||||||||||||||
4.16 | Property | Sheltered Valley | ||||||||||||||||||||||||||||
4.17 | Property | Cedar Village | ||||||||||||||||||||||||||||
4.18 | Property | W Bar K | ||||||||||||||||||||||||||||
4.19 | Property | Country Oaks | ||||||||||||||||||||||||||||
4.20 | Property | Trails End | ||||||||||||||||||||||||||||
4.21 | Property | Rancho Bridger | ||||||||||||||||||||||||||||
4.22 | Property | Mountain Springs | ||||||||||||||||||||||||||||
4.23 | Property | Windgate | ||||||||||||||||||||||||||||
4.24 | Property | Lawson | ||||||||||||||||||||||||||||
4.25 | Property | Golden Eagle | ||||||||||||||||||||||||||||
4.26 | Property | Sugar Creek | ||||||||||||||||||||||||||||
4.27 | Property | Hillside | ||||||||||||||||||||||||||||
4.28 | Property | Medicine Waters | ||||||||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | 0 | 59,989,194 | 59,158,384 | 0 | 297,447 | 533,363 | 0 | 0 | 59,989,194 | Hard | In Place | ||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | 0 | 48,140,000 | 44,018,890 | 0 | 1,170,626 | 2,950,484 | 0 | 0 | 48,140,000 | Hard | In Place | |||||||||||||||
7 | Loan | JLC | Radisson Bloomington | 0 | 45,000,000 | 34,117,035 | 0 | 1,086,321 | 797,000 | 8,999,644 | 0 | 45,000,000 | Hard | Springing | ||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | 45,000 | 43,545,000 | 42,757,074 | 0 | 386,683 | 196,667 | 204,577 | 0 | 43,545,000 | Hard | Springing | |||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | 0 | 54,537,835 | 38,635,671 | 0 | 993,601 | 14,908,563 | 0 | 0 | 54,537,835 | Hard | In Place | |||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | 1,133,026 | 65,212,216 | 0 | 59,615,385 | 692,748 | 2,340,816 | 0 | 2,563,268 | 65,212,216 | Hard | Springing | |||||||||||||||
10.01 | Property | 6750 West Loop South | ||||||||||||||||||||||||||||
10.02 | Property | 6700 West Loop South | ||||||||||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | ||||||||||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | 0 | 36,746,739 | 35,691,892 | 0 | 716,089 | 338,758 | 0 | 0 | 36,746,739 | Hard | In Place | ||||||||||||||||
11.01 | Property | Stonecreek Village | ||||||||||||||||||||||||||||
11.02 | Property | Robinhood Plaza | ||||||||||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | 0 | 34,000,000 | 30,297,099 | 0 | 583,496 | 64,885 | 3,054,519 | 0 | 34,000,000 | Hard | Springing | |||||||||||||||
13 | Loan | JLC | 1540 2nd Street | 0 | 38,200,000 | 33,855,340 | 0 | 315,839 | 355,067 | 3,673,754 | 0 | 38,200,000 | Hard | Springing | ||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | 0 | 32,000,000 | 0 | 0 | 257,245 | 0 | 31,742,755 | 0 | 32,000,000 | Hard | In Place | |||||||||||||||
15 | Loan | JLC | 100 East California Avenue | 1,005,494 | 34,583,408 | 0 | 32,825,000 | 771,004 | 987,405 | 0 | 0 | 34,583,408 | Hard | Springing | ||||||||||||||||
16 | Loan | JLC | Storage Masters | 0 | 24,300,000 | 11,714,395 | 10,400,000 | 1,332,112 | 267,146 | 586,347 | 0 | 24,300,000 | Soft | Springing | ||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | ||||||||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | ||||||||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | ||||||||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | ||||||||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles |
A-34
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Other | Principal Equity | Cash | |||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | 0 | 24,234,501 | 23,259,746 | 0 | 435,510 | 539,245 | 0 | 0 | 24,234,501 | Hard | Springing | |||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | 0 | 134,566,025 | 131,896,726 | 0 | 1,350,737 | 1,318,562 | 0 | 0 | 134,566,025 | Hard | In Place | |||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | 0 | 25,070,340 | 0 | 24,500,000 | 471,173 | 99,167 | 0 | 0 | 25,070,340 | Hard | Springing | ||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | 0 | 16,050,000 | 4,798,631 | 0 | 275,997 | 155,000 | 10,820,372 | 0 | 16,050,000 | Springing | Springing | |||||||||||||||
21 | Loan | GSMC | Renaissance Center | 0 | 16,000,000 | 15,716,686 | 0 | 189,745 | 0 | 93,569 | 0 | 16,000,000 | Hard | Springing | ||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | 0 | 14,746,273 | 14,475,349 | 0 | 206,144 | 64,780 | 0 | 0 | 14,746,273 | Soft Springing | Springing | |||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | 0 | 14,400,000 | 11,402,543 | 0 | 439,820 | 334,000 | 2,223,637 | 0 | 14,400,000 | Hard | Springing | |||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | 0 | 13,750,000 | 11,126,669 | 0 | 297,507 | 40,067 | 2,285,757 | 0 | 13,750,000 | Springing | Springing | |||||||||||||||
24.01 | Property | 241 Rockaway Parkway | ||||||||||||||||||||||||||||
24.02 | Property | 198 East 98th Street | ||||||||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | ||||||||||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | ||||||||||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | ||||||||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | 0 | 8,057,826 | 7,861,387 | 0 | 119,440 | 76,999 | 0 | 0 | 8,057,826 | Hard | Springing | |||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | 0 | 5,802,079 | 5,644,073 | 0 | 151,357 | 6,650 | 0 | 0 | 5,802,079 | Hard | Springing | |||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | 0 | 13,250,000 | 10,183,215 | 0 | 376,104 | 24,866 | 2,665,816 | 0 | 13,250,000 | Springing | Springing | |||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | 1,138,026 | 22,281,335 | 0 | 19,034,615 | 581,707 | 1,298,334 | 0 | 1,366,679 | 22,281,335 | Hard | Springing | |||||||||||||||
28.01 | Property | 6800 West Loop South | ||||||||||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | ||||||||||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | 0 | 12,000,000 | 6,010,094 | 0 | 454,980 | 81,444 | 5,453,482 | 0 | 12,000,000 | Soft Springing | Springing | |||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | 837,609 | 12,350,109 | 2,742,949 | 7,650,000 | 58,057 | 989,296 | 783,361 | 126,446 | 12,350,109 | Springing | Springing | |||||||||||||||
30.01 | Property | Parkway Self Storage | ||||||||||||||||||||||||||||
30.02 | Property | Moore Self Storage | ||||||||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | 0 | 11,340,300 | 10,979,695 | 0 | 288,927 | 71,678 | 0 | 0 | 11,340,300 | Hard | Springing | |||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | 0 | 10,800,000 | 0 | 0 | 277,541 | 67,540 | 10,454,919 | 0 | 10,800,000 | None | NAP | |||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | ||||||||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | ||||||||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | ||||||||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | ||||||||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | ||||||||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | ||||||||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | ||||||||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | ||||||||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | ||||||||||||||||||||||||||||
32.10 | Property | 7655 South May Street | ||||||||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | ||||||||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | ||||||||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | ||||||||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | ||||||||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | ||||||||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | ||||||||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | ||||||||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | ||||||||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | 0 | 15,407,207 | 0 | 15,000,000 | 106,211 | 300,996 | 0 | 0 | 15,407,207 | None | NAP | ||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | 0 | 10,679,000 | 5,518,595 | 0 | 169,613 | 979,636 | 4,011,156 | 0 | 10,679,000 | Hard | Springing | |||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | 0 | 10,914,739 | 10,518,973 | 0 | 291,533 | 104,233 | 0 | 0 | 10,914,739 | Springing | Springing | |||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | 90,000 | 11,345,653 | 0 | 7,985,000 | 24,561 | 763,901 | 0 | 2,572,191 | 11,345,653 | Springing | Springing | ||||||||||||||||
36.01 | Property | Countryside | ||||||||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | ||||||||||||||||||||||||||||
36.03 | Property | Dallas | ||||||||||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | ||||||||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | 0 | 8,925,000 | 0 | 0 | 157,141 | 1,084,509 | 7,683,351 | 0 | 8,925,000 | Hard | In Place | |||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | 0 | 8,800,000 | 7,436,483 | 0 | 238,038 | 287,998 | 837,481 | 0 | 8,800,000 | None | NAP | ||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | 37,500 | 8,787,500 | 7,122,990 | 0 | 53,177 | 42,864 | 1,434,355 | 134,114 | 8,787,500 | Soft | Springing | ||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | 52,000 | 8,752,000 | 5,046,698 | 0 | 40,763 | 124,181 | 3,420,090 | 120,268 | 8,752,000 | Springing | Springing | |||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | 50,000 | 8,668,845 | 8,263,102 | 0 | 206,133 | 199,610 | 0 | 0 | 8,668,845 | Springing | Springing | ||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | 0 | 8,250,000 | 4,018,377 | 0 | 208,548 | 264,416 | 3,758,659 | 0 | 8,250,000 | Springing | Springing | |||||||||||||||
43 | Loan | CGMRC | Tower Colorado | 0 | 11,461,322 | 0 | 10,250,000 | 269,293 | 942,030 | 0 | 0 | 11,461,322 | Springing | Springing | ||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | 70,000 | 7,870,000 | 4,425,406 | 0 | 51,606 | 200,142 | 3,089,765 | 103,081 | 7,870,000 | Springing | Springing |
A-35
CGCMT 2013-GCJ11
Control | Loan / | Mortgage | Other | Principal Equity | Cash | |||||||||||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Sources | Total Sources | Loan Payoff | Purchase Price | Closing Costs | Reserves | Distribution | Other Uses | Total Uses | Lockbox | Management | |||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | ||||||||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | ||||||||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | 0 | 10,642,912 | 0 | 10,000,000 | 91,479 | 551,433 | 0 | 0 | 10,642,912 | None | NAP | ||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | 0 | 7,845,337 | 7,659,813 | 0 | 92,684 | 92,840 | 0 | 0 | 7,845,337 | Hard | Springing | |||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | 50,000 | 10,775,000 | 4,924,579 | 4,855,886 | 784,056 | 61,169 | 0 | 149,310 | 10,775,000 | Springing | Springing | ||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | 62,500 | 11,346,531 | 0 | 10,600,000 | 89,130 | 411,031 | 0 | 246,370 | 11,346,531 | Hard | Springing | |||||||||||||||
48.01 | Property | Value Place Baton Rouge East | ||||||||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | ||||||||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | 110,000 | 7,610,000 | 6,806,777 | 0 | 51,955 | 38,646 | 621,031 | 91,591 | 7,610,000 | Springing | Springing | ||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | 50,000 | 6,700,000 | 4,704,953 | 0 | 42,892 | 254,934 | 1,569,334 | 127,887 | 6,700,000 | Springing | Springing | ||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | 37,500 | 6,537,500 | 5,072,719 | 0 | 36,934 | 64,319 | 1,253,560 | 109,968 | 6,537,500 | Hard | Springing | ||||||||||||||||
52 | Loan | GSMC | Fayette Square | 0 | 6,100,000 | 5,807,360 | 0 | 166,617 | 118,520 | 7,503 | 0 | 6,100,000 | Springing | Springing | ||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | 0 | 8,738,851 | 0 | 8,500,000 | 109,997 | 128,854 | 0 | 0 | 8,738,851 | None | NAP | ||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | 47,500 | 6,318,069 | 5,719,570 | 0 | 33,247 | 297,145 | 0 | 268,107 | 6,318,069 | Springing | Springing | ||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | 218,000 | 8,125,972 | 0 | 7,694,206 | 25,863 | 305,911 | 0 | 99,993 | 8,125,972 | Springing | Springing | ||||||||||||||||
55.01 | Property | Smyrna O’Storage | ||||||||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | ||||||||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | ||||||||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | 44,750 | 7,836,420 | 0 | 7,012,500 | 20,287 | 337,488 | 0 | 466,145 | 7,836,420 | Hard | Springing | |||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | 86,000 | 5,186,000 | 4,367,731 | 0 | 28,810 | 32,626 | 651,414 | 105,420 | 5,186,000 | Springing | Springing | ||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | 0 | 4,870,970 | 4,650,876 | 0 | 166,682 | 53,412 | 0 | 0 | 4,870,970 | None | NAP | |||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | 52,000 | 4,552,000 | 3,520,085 | 0 | 113,555 | 78,570 | 810,740 | 29,051 | 4,552,000 | Springing | Springing | ||||||||||||||||
59.01 | Property | Storage Pros Fenton | ||||||||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | ||||||||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | 0 | 4,075,000 | 1,215,000 | 0 | 78,162 | 97,692 | 2,684,146 | 0 | 4,075,000 | Springing | Springing | |||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | 32,500 | 4,032,500 | 3,500,000 | 0 | 17,010 | 0 | 476,665 | 38,825 | 4,032,500 | Hard | Springing | |||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | 50,000 | 5,282,435 | 0 | 5,100,000 | 50,450 | 31,825 | 0 | 100,160 | 5,282,435 | Hard | Springing | ||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | 35,000 | 3,735,000 | 3,356,917 | 0 | 22,684 | 18,358 | 255,496 | 81,545 | 3,735,000 | Springing | Springing | ||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | 45,251 | 5,099,472 | 0 | 4,965,000 | 44,372 | 14,380 | 0 | 75,721 | 5,099,472 | Springing | Springing | ||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | 0 | 3,180,000 | 2,698,582 | 0 | 113,859 | 349,975 | 17,584 | 0 | 3,180,000 | Springing | Springing | |||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | 37,500 | 3,085,479 | 2,925,240 | 0 | 18,261 | 26,556 | 0 | 115,422 | 3,085,479 | Springing | Springing | ||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | 0 | 4,093,742 | 0 | 3,950,000 | 93,006 | 50,737 | 0 | 0 | 4,093,742 | Springing | Springing | ||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | 271,121 | 3,693,468 | 0 | 3,645,000 | 39,281 | 9,188 | 0 | 0 | 3,693,468 | Hard | In Place | ||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | 0 | 2,500,000 | 1,719,895 | 0 | 132,242 | 382,813 | 265,050 | 0 | 2,500,000 | None | NAP | ||||||||||||||||
70 | Loan | CGMRC | Bayou Village | 0 | 3,532,814 | 0 | 3,300,000 | 152,920 | 79,894 | 0 | 0 | 3,532,814 | Springing | Springing | ||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | 0 | 3,513,728 | 0 | 3,250,000 | 210,029 | 53,700 | 0 | 0 | 3,513,728 | Hard | Springing | ||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | 50,000 | 1,800,000 | 1,460,239 | 0 | 15,242 | 30,865 | 194,721 | 98,933 | 1,800,000 | Hard | Springing |
A-36
CGCMT 2013-GCJ11
Cut-off Date | ||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | B Note | Mezzanine | Mezzanine Debt | Terrorism Insurance | Control | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | Interest Rate | Debt Balance($) | Interest Rate | Required | Number | ||||||||||||||
1 | Loan | CGMRC | 39 Broadway | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii)the occurrence of a Manager Bankruptcy Event | No | Yes | 1 | |||||||||||||||||||||
2 | Loan | 8, 9, 10 | CGMRC | Empire Hotel & Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event, (v) the occurrence of an Existing Flag Trigger Period, (vi) the occurrence of a Manager Bankruptcy Event | No | Yes | 2 | ||||||||||||||||||||
3 | Loan | 11 | JLC | Christown Spectrum | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x | No | 7,700,000 | 15.30000% | Yes | 3 | ||||||||||||||||||
4 | Loan | CGMRC | Ascentia MHC Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, and (iii) the Debt Yield falling below 9.0% | Yes | 4 | ||||||||||||||||||||||
4.01 | Property | River Valley | No | Yes | 4.01 | |||||||||||||||||||||||
4.02 | Property | Skyline Village | No | Yes | 4.02 | |||||||||||||||||||||||
4.03 | Property | West Winds | No | Yes | 4.03 | |||||||||||||||||||||||
4.04 | Property | Gaslight | No | Yes | 4.04 | |||||||||||||||||||||||
4.05 | Property | Aloha Vegas | No | Yes | 4.05 | |||||||||||||||||||||||
4.06 | Property | Dream Island | No | Yes | 4.06 | |||||||||||||||||||||||
4.07 | Property | Western Hills | No | Yes | 4.07 | |||||||||||||||||||||||
4.08 | Property | Kingswood | No | Yes | 4.08 | |||||||||||||||||||||||
4.09 | Property | Woodlawn | No | Yes | 4.09 | |||||||||||||||||||||||
4.10 | Property | Lake Fork | No | Yes | 4.10 | |||||||||||||||||||||||
4.11 | Property | Buckingham | No | Yes | 4.11 | |||||||||||||||||||||||
4.12 | Property | Valle Grande | No | Yes | 4.12 | |||||||||||||||||||||||
4.13 | Property | Woodview | No | Yes | 4.13 | |||||||||||||||||||||||
4.14 | Property | Countryside Estates | No | Yes | 4.14 | |||||||||||||||||||||||
4.15 | Property | West Park Plaza | No | Yes | 4.15 | |||||||||||||||||||||||
4.16 | Property | Sheltered Valley | No | Yes | 4.16 | |||||||||||||||||||||||
4.17 | Property | Cedar Village | No | Yes | 4.17 | |||||||||||||||||||||||
4.18 | Property | W Bar K | No | Yes | 4.18 | |||||||||||||||||||||||
4.19 | Property | Country Oaks | No | Yes | 4.19 | |||||||||||||||||||||||
4.20 | Property | Trails End | No | Yes | 4.20 | |||||||||||||||||||||||
4.21 | Property | Rancho Bridger | No | Yes | 4.21 | |||||||||||||||||||||||
4.22 | Property | Mountain Springs | No | Yes | 4.22 | |||||||||||||||||||||||
4.23 | Property | Windgate | No | Yes | 4.23 | |||||||||||||||||||||||
4.24 | Property | Lawson | No | Yes | 4.24 | |||||||||||||||||||||||
4.25 | Property | Golden Eagle | No | Yes | 4.25 | |||||||||||||||||||||||
4.26 | Property | Sugar Creek | No | Yes | 4.26 | |||||||||||||||||||||||
4.27 | Property | Hillside | No | Yes | 4.27 | |||||||||||||||||||||||
4.28 | Property | Medicine Waters | No | Yes | 4.28 | |||||||||||||||||||||||
5 | Loan | AMF I | Blue Diamond Crossing | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Kohl’s Trigger Event, (iv) the occurrence of a Target Trigger Event | Yes | 7/19/2055 | 50% of Net Revenue | Yes | 5 | |||||||||||||||||||
6 | Loan | 12, 13, 14, 15 | JLC | 127 West 25th Street | (i) the occurrence of an Event of Default, (ii) the Debt Yield is less than 8.40% | No | Yes | 6 | ||||||||||||||||||||
7 | Loan | JLC | Radisson Bloomington | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | Yes | 7 | |||||||||||||||||||||
8 | Loan | 9 | CGMRC | Residence Inn Boston Harbor | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Event Trigger Period | Yes | 2/29/2088 | 300,000 | Yes | 8 | ||||||||||||||||||
9 | Loan | 9, 16, 17 | AMF I | 677 Ala Moana Boulevard | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) American Savings Bank “goes dark”, becomes insolvent or a debtor in any bankruptcy action, defaults under its lease, or fails to extend its lease unless (a) DSCR (excluding American Savings Bank’s contribution) is not less than 1.20x, (b) the balance of Rollover Funds is not less than $600,000 | Yes | 1/31/2079 | 486,346 | Yes | 9 | ||||||||||||||||||
10 | Loan | 9 | CGMRC | Pin Oak Portfolio - North Parcel | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) following an Uncrossing Event, the occurrence of a Major Tenant Bankruptcy, (iv) following an Uncrossing Event, any termination of a Major Lease, (v) following an Uncrossing Event, any material default by a Major Tenant, (vi) following an Uncrossing Event, any Major tenant “going dark”, (vii) following an Uncrossing Event, any Major Tenant exercising a valid termination option, (viii) following an Uncrossing Event, any Major Tenant’s failing to extend or renew its Major Lease | Yes | 10 | |||||||||||||||||||||
10.01 | Property | 6750 West Loop South | No | Yes | 10.01 | |||||||||||||||||||||||
10.02 | Property | 6700 West Loop South | No | Yes | 10.02 | |||||||||||||||||||||||
10.03 | Property | 4710 Bellaire Boulevard | No | Yes | 10.03 | |||||||||||||||||||||||
11 | Loan | GSMC | Stonecreek - Robinhood Portfolio | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a REI or Ross trigger event | Yes | 11 | ||||||||||||||||||||||
11.01 | Property | Stonecreek Village | No | Yes | 11.01 | |||||||||||||||||||||||
11.02 | Property | Robinhood Plaza | No | Yes | 11.02 | |||||||||||||||||||||||
12 | Loan | 9 | CGMRC | Westin Memphis | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Franchise Agreement Trigger Period, (iv) the occurrence of a Franchise Renewal Trigger Event,(v) the occurrence of a Hotel Manager Bankruptcy Event, (vi) failure to fund the PIP Deposit into the PIP Reserve Account by the PIP Funding Date | Yes | 5/12/2079 | 1.00% of monthly gross sales for the first 20 years, 2% of monthly gross sales thereafter; 1.00% upscale brand restaurant sales during the 12th-19th year, 2.00% thereafter | Yes | 12 | ||||||||||||||||||
13 | Loan | JLC | 1540 2nd Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | 4,200,000 | 4.68600% | Yes | 13 | |||||||||||||||||||
14 | Loan | 9 | GSMC | Hilton Checkers | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than $3,200,000, (iii) the occurrence of Capital Plan Trigger Period | No | Yes | 14 | ||||||||||||||||||||
15 | Loan | JLC | 100 East California Avenue | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 15 | |||||||||||||||||||||
16 | Loan | JLC | Storage Masters | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | Yes | 16 | ||||||||||||||||||||||
16.01 | Property | Storage Masters - Chesterfield | No | Yes | 16.01 | |||||||||||||||||||||||
16.02 | Property | Storage Masters - Plano | No | Yes | 16.02 | |||||||||||||||||||||||
16.03 | Property | Storage Masters - O’Fallon | No | Yes | 16.03 | |||||||||||||||||||||||
16.04 | Property | Storage Masters - Denver | No | Yes | 16.04 | |||||||||||||||||||||||
16.05 | Property | Storage Masters - St. Charles | No | Yes | 16.05 |
A-37
CGCMT 2013-GCJ11
Cut-off Date | ||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | B Note | Mezzanine | Mezzanine Debt | Terrorism Insurance | Control | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | Interest Rate | Debt Balance($) | Interest Rate | Required | Number | ||||||||||||||
17 | Loan | 18 | JLC | McIntosh Village SC | (i) the occurrence of an Event of Default, (ii) Debt Yield is less than 8.25%, (iii) the occurrence of a Lease Sweep Period | No | Yes | 17 | ||||||||||||||||||||
18 | Loan | 9, 19, 20, 21, 22, 23, 24 | GSMC | National Harbor | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 2/28/2018 | $1.00 during the term and all renewal terms | Yes | 18 | ||||||||||||||||||
19 | Loan | JLC | 9440 Santa Monica | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period | Yes | 7/31/2034 | 1,079,000 | Yes | 19 | |||||||||||||||||||
20 | Loan | 25 | GSMC | Aramingo Crossings | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.05x. During a Trigger Period, cash will be trapped until the amount remaining in the Excess Cash Flow Reserve Account equals $200,000 and all remaining amounts shall flow to the Qualified Operating Expense Account, unless the Borrower has delivered to Lender the Excess Cash Flow Letter of Credit or deposited $200,000 into the account. | No | Yes | 20 | ||||||||||||||||||||
21 | Loan | GSMC | Renaissance Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.40x, (iii) the occurrence of a Best Buy Trigger Event | No | Yes | 21 | |||||||||||||||||||||
22 | Loan | 26 | JLC | Silverado Park Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x, (iii) the occurrence of a Lease Sweep Period | Yes | 8/1/2102 | 236,625 | Yes | 22 | ||||||||||||||||||
23 | Loan | 9 | JLC | Hampton Inn and Suites - Homestead | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 23 | ||||||||||||||||||||
24 | Loan | 27 | AMF I | Midyan Gate Realty Portfolio | Upon assumption of the loan | Yes | 24 | |||||||||||||||||||||
24.01 | Property | 241 Rockaway Parkway | No | Yes | 24.01 | |||||||||||||||||||||||
24.02 | Property | 198 East 98th Street | No | Yes | 24.02 | |||||||||||||||||||||||
24.03 | Property | 212 East 98th Street | No | Yes | 24.03 | |||||||||||||||||||||||
24.04 | Property | 9717 Kings Highway | No | Yes | 24.04 | |||||||||||||||||||||||
24.05 | Property | 9729 Kings Highway | No | Yes | 24.05 | |||||||||||||||||||||||
25 | Loan | 28, 29 | AMF I | Hyatt House Houston | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Staybridge Franchise Extension Sweep Event | No | Yes | 25 | ||||||||||||||||||||
26 | Loan | 30, 31 | AMF I | Staybridge Denver | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (iii) the occurrence of a Franchise Extension Sweep Event | No | Yes | 26 | ||||||||||||||||||||
27 | Loan | 9, 32 | GSMC | Homewood Suites - Davidson | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | No | Yes | 27 | ||||||||||||||||||||
28 | Loan | 9 | CGMRC | Pin Oak Portfolio - South Parcel | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Major Tenant Bankruptcy Trigger, (iv) termination or cancellation of a Major Lease, (v) any material default by a Major Tenant, (vi) any Major Tenant “going dark”, (vii) any Major Tenant exercising a valid termination option, (viii) any Major Tenant failing to extend or renew its Major Lease | Yes | 28 | |||||||||||||||||||||
28.01 | Property | 6800 West Loop South | No | Yes | 28.01 | |||||||||||||||||||||||
28.02 | Property | 4747 Bellaire Boulevard | No | Yes | 28.02 | |||||||||||||||||||||||
29 | Loan | 33, 34, 35 | AMF I | Box House Hotel | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 29 | ||||||||||||||||||||
30 | Loan | 9 | CGMRC | Amsdell New Jersey Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the Debt Yield is less than 8% | Yes | 30 | |||||||||||||||||||||
30.01 | Property | Parkway Self Storage | No | Yes | 30.01 | |||||||||||||||||||||||
30.02 | Property | Moore Self Storage | No | Yes | 30.02 | |||||||||||||||||||||||
31 | Loan | 36 | AMF I | Courtyard Miami West | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 31 | ||||||||||||||||||||
32 | Loan | 27 | AMF I | Pangea 5 Multifamily Portfolio | NAP | Yes | 32 | |||||||||||||||||||||
32.01 | Property | 7241 South Phillips Avenue | No | Yes | 32.01 | |||||||||||||||||||||||
32.02 | Property | 7612 South Kingston Avenue | No | Yes | 32.02 | |||||||||||||||||||||||
32.03 | Property | 7901 South Paxton Avenue | No | Yes | 32.03 | |||||||||||||||||||||||
32.04 | Property | 6101 South Langley Avenue | No | Yes | 32.04 | |||||||||||||||||||||||
32.05 | Property | 5236 West Harrison Street | No | Yes | 32.05 | |||||||||||||||||||||||
32.06 | Property | 7624 South Kingston Avenue | No | Yes | 32.06 | |||||||||||||||||||||||
32.07 | Property | 5732-5734 West Washington Boulevard | No | Yes | 32.07 | |||||||||||||||||||||||
32.08 | Property | 8155 South Ingleside Avenue | No | Yes | 32.08 | |||||||||||||||||||||||
32.09 | Property | 6230 South Artesian Avenue | No | Yes | 32.09 | |||||||||||||||||||||||
32.10 | Property | 7655 South May Street | No | Yes | 32.10 | |||||||||||||||||||||||
32.11 | Property | 7751-7757 South Loomis Boulevard | No | Yes | 32.11 | |||||||||||||||||||||||
32.12 | Property | 6236-6240 South Artesian Avenue | No | Yes | 32.12 | |||||||||||||||||||||||
32.13 | Property | 2225 East 87th Street | No | Yes | 32.13 | |||||||||||||||||||||||
32.14 | Property | 6401 South Maplewood Avenue | No | Yes | 32.14 | |||||||||||||||||||||||
32.15 | Property | 8200 South Clyde Avenue | No | Yes | 32.15 | |||||||||||||||||||||||
32.16 | Property | 7601 South Coles Avenue | No | Yes | 32.16 | |||||||||||||||||||||||
32.17 | Property | 1257-1259 South Kildare Avenue | No | Yes | 32.17 | |||||||||||||||||||||||
32.18 | Property | 6458 South Fairfield Avenue | No | Yes | 32.18 | |||||||||||||||||||||||
33 | Loan | AMF I | Preserve at Cedar River | NAP | No | Yes | 33 | |||||||||||||||||||||
34 | Loan | 9, 37 | GSMC | Fairfield Inn - Anchorage | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 80% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement | Yes | 5/10/2039 | 96,840 | Yes | 34 | ||||||||||||||||||
35 | Loan | 38 | GSMC | Morrison Crossing | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 75% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Conn’s Trigger Event | No | Yes | 35 | ||||||||||||||||||||
36 | Loan | CGMRC | Stonetown MHC Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the Debt Yield is less than 9.0% | Yes | 36 | ||||||||||||||||||||||
36.01 | Property | Countryside | No | Yes | 36.01 | |||||||||||||||||||||||
36.02 | Property | Dallas Lake Spring MHC | No | Yes | 36.02 | |||||||||||||||||||||||
36.03 | Property | Dallas | Yes | 12/31/2040 | 34,382 | Yes | 36.03 | |||||||||||||||||||||
36.04 | Property | Bell’s Half Acres | No | Yes | 36.04 | |||||||||||||||||||||||
37 | Loan | 39 | AMF I | 10 Senate Place | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 37 | ||||||||||||||||||||
38 | Loan | AMF I | Green Valley Apartments | NAP | No | Yes | 38 | |||||||||||||||||||||
39 | Loan | CGMRC | Stor-All Tchoupitoulas | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 39 | |||||||||||||||||||||
40 | Loan | 9 | CGMRC | Comfort Inn Riverview (Charleston, SC) | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x, (iii) any default or termination of the Franchise Agreement, (iv) the occurrence of a Franchise Termination Cash Sweep Event (v) the occurrence of a Franchise Renewal Cash Sweep Event | No | Yes | 40 | ||||||||||||||||||||
41 | Loan | CGMRC | Grand Oaks Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence or the failure to observe or the breach of any covenant set forth in Section 4.22 of the Loan Agreement | No | Yes | 41 | |||||||||||||||||||||
42 | Loan | 9 | JLC | Westside Urban Market | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 42 | ||||||||||||||||||||
43 | Loan | CGMRC | Tower Colorado | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.10x | No | Yes | 43 | |||||||||||||||||||||
44 | Loan | CGMRC | StorExpress Self Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | Yes | 44 |
A-38
CGCMT 2013-GCJ11
Cut-off Date | ||||||||||||||||||||||||||||
Control | Loan / | Mortgage | Cash Management | Ground | Ground Lease | Annual Ground | Cut-off Date | B Note | Mezzanine | Mezzanine Debt | Terrorism Insurance | Control | ||||||||||||||||
Number | Property Flag | Footnotes | Loan Seller | Property Name | Triggers | Lease Y/N | Expiration Date | Lease Payment ($) | B Note Balance ($) | Interest Rate | Debt Balance($) | Interest Rate | Required | Number | ||||||||||||||
44.01 | Property | Brinton StorExpress Self Storage | No | Yes | 44.01 | |||||||||||||||||||||||
44.02 | Property | New Kensington StorExpress Self Storage | No | Yes | 44.02 | |||||||||||||||||||||||
45 | Loan | AMF I | Yorktowne Apartments | NAP | No | Yes | 45 | |||||||||||||||||||||
46 | Loan | 40 | AMF I | Courtyard Chicago Wood Dale | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 46 | ||||||||||||||||||||
47 | Loan | CGMRC | 221-223 East Broadway | Upon the occurrence of an Event of Default | No | Yes | 47 | |||||||||||||||||||||
48 | Loan | 9 | CGMRC | Value Place Baton Rouge | (i) the occurrence of an Event of Default, (ii) the Debt Yield falling below 11%, (iii) occupancy on a trailing 3 month basis falling below 65%, (iv) any default or termination of the Franchise Agreement | Yes | 48 | |||||||||||||||||||||
48.01 | Property | Value Place Baton Rouge East | No | Yes | 48.01 | |||||||||||||||||||||||
48.02 | Property | Value Place Baton Rouge North | No | Yes | 48.02 | |||||||||||||||||||||||
49 | Loan | CGMRC | Glenmont Retail | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 49 | |||||||||||||||||||||
50 | Loan | CGMRC | Court Street Shopping Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, and (iii) the occurrence of a Specified Tenant Trigger Period | No | Yes | 50 | |||||||||||||||||||||
51 | Loan | CGMRC | Stor-All Pontchartrain | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 51 | |||||||||||||||||||||
52 | Loan | GSMC | Fayette Square | (i) the occurrence of an Event of Default, (ii) Net Operating Income is less than 85% of Closing Date NOI, (iii) failure to deliver financial statements as required in the Loan Agreement, (iv) the occurrence of a Kroger Trigger Event | No | Yes | 52 | |||||||||||||||||||||
53 | Loan | AMF I | Courtyard on the Green | NAP | No | Yes | 53 | |||||||||||||||||||||
54 | Loan | CGMRC | Crystal Falls Apartments | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 54 | |||||||||||||||||||||
55 | Loan | CGMRC | Amsdell - O’Storage Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the Debt Yield is less than 8% | Yes | 55 | ||||||||||||||||||||||
55.01 | Property | Smyrna O’Storage | No | Yes | 55.01 | |||||||||||||||||||||||
55.02 | Property | Gwinnet O’Storage | No | Yes | 55.02 | |||||||||||||||||||||||
55.03 | Property | Kennesaw O’Storage | No | Yes | 55.03 | |||||||||||||||||||||||
56 | Loan | 9 | CGMRC | Residence Inn Little Rock | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) early termination of the Franchise Agreement, (iv) the date which is fifteen months prior to the Franchise Agreement Maturity Date | No | Yes | 56 | ||||||||||||||||||||
57 | Loan | CGMRC | Barnegat Mini Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.35x | No | Yes | 57 | |||||||||||||||||||||
58 | Loan | 41 | JLC | Salem Street | NAP | No | Yes | 58 | ||||||||||||||||||||
59 | Loan | CGMRC | Storage Pros Michigan Portfolio | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x | Yes | 59 | ||||||||||||||||||||||
59.01 | Property | Storage Pros Fenton | No | Yes | 59.01 | |||||||||||||||||||||||
59.02 | Property | Storage Pros Portage | No | Yes | 59.02 | |||||||||||||||||||||||
60 | Loan | 42, 43 | AMF I | 577 Broadway | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x, (iii) the occurrence of a Family Dollar Trigger Event | No | Yes | 60 | ||||||||||||||||||||
61 | Loan | 9 | CGMRC | Residence Inn Boston Harbor - fee interest | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | Yes | 61 | ||||||||||||||||||||
62 | Loan | CGMRC | Lakeside Budget Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 62 | |||||||||||||||||||||
63 | Loan | CGMRC | Storage Pros Fall River | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.30x | No | Yes | 63 | |||||||||||||||||||||
64 | Loan | CGMRC | 290 West Self Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x | No | Yes | 64 | |||||||||||||||||||||
65 | Loan | 9 | CGMRC | Executive Airport Business Center | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x, (ii) the occurrence of a Specified Tenant Trigger Period | Yes | 12/31/2051 | 76,278.59 (Ground Lease expense increases to $150,000 December 2013) | Yes | 65 | ||||||||||||||||||
66 | Loan | CGMRC | SST Morgan Hill Self Storage | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.75x | No | Yes | 66 | |||||||||||||||||||||
67 | Loan | CGMRC | Cantey Townhomes | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 67 | |||||||||||||||||||||
68 | Loan | CGMRC | CVS - Pleasant Grove, AL | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.25x, (iii) the occurrence of a Specified Tenant Trigger Period | No | Yes | 68 | |||||||||||||||||||||
69 | Loan | JLC | Holiday Mobile Home Park | NAP | No | Yes | 69 | |||||||||||||||||||||
70 | Loan | CGMRC | Bayou Village | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.15x | No | Yes | 70 | |||||||||||||||||||||
71 | Loan | JLC | 2151 Las Palmas | the occurrence of an Event of Default | No | Yes | 71 | |||||||||||||||||||||
72 | Loan | CGMRC | 903 Peachtree Street | (i) the occurrence of an Event of Default, (ii) DSCR is less than 1.20x | No | Yes | 72 |
A-39
Footnotes to Annex A | |
(1) | The Administrative Fee Rate includes the Servicing Fee Rate, the Operating Advisor Fee Rate and the Trustee/Certificate Administrator Fee Rate applicable to each Mortgage Loan. |
(2) | The monthly debt service shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
(3) | The open period is inclusive of the Maturity Date. |
(4) | Underwritten NCF DSCR is calculated based on amortizing debt service payments (except for interest-only loans). |
(5) | Occupancy reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
(6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease. |
(7) | If the purpose of the Mortgage Loan is to finance an acquisition of the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan is to refinance the Mortgaged Property, the field “Principal’s New Cash Contribution” reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
(8) | The Empire Hotel & Retail Loan is part of the Empire Hotel & Retail Whole Loan, totaling $180,000,000, which was bifurcated into two pari passu loan components (collectively comprised of notes A-1, A-2, A-3 and A-4). The Empire Hotel & Retail Loan (note A-3 and note A-4), but not the related pari passu note A-1 and the related pari passu note A-2, will be contributed to the Citigroup Commercial Mortgage Trust 2013-GCJ11. The related pari passu note A-1 and the related pari passu note A-2 were securitized in the GS Mortgage Securities Trust 2013-GC10. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, DSCR Based on Underwritten NOI / NCF, Debt Yield Based on Underwritten NOI / NCF and Cut-off Date Balance per SF calculations are based on the aggregate cut-off date principal balance of $180,000,000. |
(9) | The Appraised Value presents the “as-is” Appraised Value of the Mortgaged Property. The Cut-off Date LTV Ratio is calculated on the basis of such “as-is” Appraised Value. The LTV Ratio at Maturity is calculated in whole or in part on the basis of the “as stabilized” Appraised Value. |
(10) | Occupancy (%) as of 12/31/2012 represents the occupancy rate of the hotel portion of the Empire Hotel & Retail Property. The occupancy rate of the retail portion of the Empire Hotel & Retail Property is 84.6%. |
(11) | On April 6, 2013, the borrower is required to deposit $103,750 and $7,578 into the Ongoing Tax/Insurance Reserve for taxes and insurance, respectively. Thereafter, the borrower is required to make ongoing monthly deposits on each payment date equal to 1/12th of the estimated annual real estate tax and insurance premiums. |
(12) | Escrowed Upfront Insurance Reserves of $51,344. No Ongoing Insurance Reserves shall be required provided that (i) Bowery Residency Community ("BRC") tenant is required to directly pay all insurance premiums pursuant to the terms of the BRC lease, (ii) the BRC tenant shall directly pay all insurance premiums as the same become due and payable and before delinquency, (iii) the borrower or BRC tenant shall furnish to Lender evidence of the renewal of any expiring policy prior to the expiration thereof and payment of the premium for such renewal, (iv) borrower or BRC tenant shall furnish to Lender receipts for the payment of all such amounts or other evidence of such payment reasonably satisfactory to Lender, (v) the BRC lease remains in full force and effect, (vi) no default is continuing under the BRC lease and BRC tenant continues to pay contractual rent pursuant to the term of the BRC lease, (vii) no default is or event of default shall be continuing, and (viii) the borrower is enforcing BRC tenant’s obligations under the BRC lease in all respects, including without limitation, with respect to the payment of the contractual rent, reimbursements, use, repairs and maintenance. |
(13) | No Ongoing RE Tax Reserves shall be required provided that (i) the BRC lease remains in full force and effect, (ii) no default is continuing under the BRC lease and BRC tenant continues to pay contractual rent pursuant to the term of the BRC lease, (iii) no default is or event of default shall be continuing, and (iv) the borrower is enforcing BRC tenant’s obligations under the BRC lease in all respects, including without limitation, with respect to the payment of the contractual rent, reimbursements, use, repairs and maintenance. |
(14) | No Ongoing Replacement Reserves of $3,046 shall be required provided that (i) the BRC lease remains in full force and effect, (ii) no default is continuing under the BRC lease and BRC tenant continues to pay contractual rent pursuant to the term of the BRC lease, (iii) no default or event of default shall be continuing, and (iv) the borrower is enforcing BRC tenant’s obligations under the BRC lease in all respects, including without limitation, with respect to the payment of the contractual rent, reimbursements, use, repairs and maintenance. |
A-40
(15) | No Ongoing TI/LC Reserves of $34,808 shall be required provided that (i) the BRC lease remains in full force and effect, (ii) no default is continuing under the BRC lease and BRC tenant continues to pay contractual rent pursuant to the term of the BRC lease, (iii) no default or event of default shall be continuing, and (iv) the borrower is enforcing BRC tenant’s obligations under the BRC lease in all respects, including without limitation, with respect to the payment of the contractual rent, reimbursements, use, repairs and maintenance. |
(16) | 5,872 SF of American Savings Bank’s space expires on 7/31/2013 and 9,664 of University Clinical Education’s space expires on 1/31/2021. |
(17) | The upfront and ongoing real estate tax reserves are inclusive of ground rent reserves in the amount of $121,586 and $46,608, respectively. |
(18) | If, at any time, the amount of funds on deposit in the TI/LC Reserve is less than $200,000, the borrower is required to deposit an amount initially equal to $5,596 on each monthly due date until the amount of such funds on deposit in the ongoing TI/LC reserve is equal to $200,000. Per the loan documents the lender retains the right to set a minimum balance for the Ongoing TI/LC Reserve as it deems necessary to pay approved leasing expenses. |
(19) | The National Harbor Loan is part of the National Harbor Whole Loan, with an original principal balance totaling $130,000,000, which was bifurcated into two pari passu loan components (notes A-1 and A-2). The National Harbor Loan, but not the related pari passu note A-1, will be contributed to the Citigroup Commercial Mortgage Trust 2013-GCJ11. The related pari passu note A-1 was securitized in the GS Mortgage Securities Trust 2013-GC10 transaction. Cut-off Date LTV Ratio, Maturity Date LTV Ratio, DSCR Based on Underwritten NOI / NCF, Debt Yield Based on Underwritten NOI / NCF and Cut-off Date Balance per SF calculations are based on the aggregate cut-off date principal balance of $129,281,941. |
(20) | The National Harbor Mortgaged Property is comprised of multiple buildings located at the following addresses in National Harbor, Maryland: 137, 138, 150 National Plaza; 120, 164, 167-189 Waterfront Street; 101, 137, 150, 164 Fleet Street; 251 Mariner Passage; 150 American Way. |
(21) | The Mortgaged Property consists of a fee simple interest in 2 parcels, a fee simple interest in 12 condominium units and a leasehold interest in a portion of 1 parcel. |
(22) | Fourteen appraisals were completed with an “as-is” appraisal date ranging from November 1, 2012 to November 9, 2012. Ten of the fourteen appraisals also contain an “as stabilized” appraised value, with an “as stabilized” appraisal date ranging from November 1, 2013 to November 1, 2014. |
(23) | Sunset Room by Wolfgang Puck (12,154 SF) is currently subleasing its space from the Peterson Companies, an affiliate of the borrowers. |
(24) | Monthly Replacement Reserves are $10,169 and are subject to CPI adjustments on each anniversary of the loan origination date. |
(25) | The Cut-off Date LTV Ratio and Maturity Date LTV Ratio are calculated based on the “as stabilized” value of $21,500,000, as of 10/1/2013, which is after the date TD Bank is required to commence paying rent. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio calculated based on the “as-is” appraised value are 76.1% and 60.6%, respectively. |
(26) | The borrower is required to pay to lender an amount initially equal to $5,547 on each payment date. Additionally, the borrower is required to pay an additional $10,000 on the first and second payment dates of the term. However, if borrower delivers to the lender an updated estoppel certificate by January 31, 2018 executed by Big 5 indicating that term of the Big 5 lease will extend beyond the original expiration date of April 23, 2043, then borrower will not be required to make the additional $10,000 payments. If borrower has already made either such payment, any amounts paid by borrower to lender shall be returned to borrower. |
(27) | Allocated loan amounts for this Mortgage Loan are based on the percentage of Appraised Value attributable to each property relative to the total Appraised Value for all of the properties in the portfolio securing this Mortgage Loan. The terms of the related Mortgage Loan documents do not permit the release of any portion of the collateral securing the related Mortgage Loan. Accordingly, these allocated loan amounts are not relevant in that regard. |
(28) | The Appraised Value shown includes $700,000 in excess land value. |
(29) | The borrower is required to deposit one-twelfth of an amount equal to 4% of annual gross revenue into the Ongoing Replacement Reserve on each monthly due date, which amount is initially $10,700. |
(30) | If, at any time, the amount of funds on deposit in the PIP Reserve is less than $600,000, the borrower is required to deposit $25,000 on each monthly due date. At such time as (i) the borrower has obtained an extension of the franchise agreement with an expiration date that is at least two years beyond the maturity date of the Mortgage Loan and lender has determined in its sole and absolute discretion that the PIP Reserve is sufficient to complete the PIP or (ii) the borrower enters into an approved replacement franchise agreement with an expiration date that is at least two years beyond the maturity date of the Mortgage Loan and lender has determined in its sole and absolute discretion that the PIP Reserve is sufficient to complete the PIP, the borrower will no longer be required to make monthly deposits to the PIP Reserve. |
A-41
(31) | The borrower is required to deposit one-twelfth of an amount equal to 4% of annual gross revenue into the Ongoing Replacement Reserve on each monthly due date, which amount is initially $8,600. |
(32) | Monthly Replacement Reserve is $12,822 for the first through twelfth Due Dates, and thereafter the greater of the monthly amount required to be reserved pursuant to the franchise agreement or 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12 month period as determined on the anniversary of the last day of the calendar month in which the loan origination date occurs. |
(33) | The Box House Hotel initially came online in April 2011 with six rooms. As of January 2012, 21 rooms were online, increasing to 30 rooms as of March 2012, 42 rooms as of November 2012, and 45 rooms as of January 2013. 47 rooms are currently online. |
(34) | At the closing of the Mortgage Loan, the borrower deposited $40,000.00 into the Flood Insurance Deductible Reserve. Upon receipt of evidence that the deductibles for insurance policies relating to the National Flood Insurance Program (NFIP) insurance and building contents insurance (the "Required Flood Insurance Policies") are each no more than $5,000, all funds on deposit in the Flood Insurance Deductible Reserve shall be disbursed to the borrower. If at any time during the term of the Mortgage Loan the sum of all deductibles relating to the Required Flood Insurance Policies is greater than $50,000, the borrower is required to deposit additional funds into the Flood Insurance Deductible Reserve in an amount necessary so that the balance is equal to the sum of all deductibles relating to the Required Flood Insurance Policies less $10,0000 (the "Flood Insurance Deductible Reserve Cap"). If at any time (i) all sums on deposit in the Flood Insurance Deductible Reserve have been disbursed to the borrower and (ii) any of the deductibles for the Required Flood Insurance Policies exceed $5,000, borrower is required to deposit into the Flood Insurance Deductible Reserve an amount necessary so that the balance is not less than Flood Insurance Deductible Reserve Cap. |
(35) | The borrower is required to deposit $9,742 into the Ongoing Replacement Reserve on each monthly due date through January 1, 2014 and 1/12th of an amount equal to 4% of annual gross revenue on each monthly due date thereafter. |
(36) | The borrower is required to deposit 1/12th of an amount equal to 4% of annual gross revenue into the Ongoing Replacement Reserve on each monthly due date, which amount is initially $14,252. |
(37) | Monthly Replacement Reserve is $3,241 for the first through twelfth Due Dates, for the thirteenth through the sixtieth Due Date, 1/12th of 4% of the operating income of the Mortgaged Property for the previous 12-month period as determined at the end of each fiscal quarter, and thereafter 1/12th of 5% of the operating income of the Mortgaged Property for the previous 12-month period as determined at the end of each fiscal quarter. |
(38) | Second Most Recent cash flows are trailing 9 months annualized as of December 31, 2011. |
(39) | The sole tenant, Moishe’s Self Storage, LLC (leasing 100% of the net rentable area at the mortgaged property), is an affiliate of the borrower. Moishe’s Self Storage, LLC, occupies 28% of the net rentable area and the remaining net rentable area is subleased for warehouse and/or self-storage use. Only a portion of the sublease space at the mortgaged property is currently occupied by subtenants as the borrower is in the process of building out the sublease space. |
(40) | The borrower is required to deposit 1/12th of an amount equal to 4% of annual gross revenue into the Ongoing Replacement Reserve on each monthly due date, which amount is initially $11,640. |
(41) | If, at any time, the amount of funds on deposit in the Ongoing TI/LC Reserve is less than $50,000, the borrower is required to deposit $1,000 on each monthly due date until the amount of such funds on deposit in the Ongoing TI/LC Reserve is equal to $50,000. Per the loan documents the amount in the Ongoing TI/LC Reserve requires a minimum balance of no less than $20,000. |
(42) | Monthly deposits to the Ongoing TI/LC Reserve are suspended through February 28, 2016. |
(43) | The property is comprised of three retail spaces totaling approximately 14,400 SF and 14 apartment units totaling approximately 13,150 square feet. |
A-42